[SNTORIA] YoY Cumulative Quarter Result on 31-Dec-2015 [#1]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- -73.77%
YoY- -25.1%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 240,237 87,342 60,032 47,013 64,021 47,570 43,192 30.21%
PBT 19,415 14,698 10,585 10,376 14,175 7,462 10,088 10.59%
Tax -6,787 -3,634 -2,109 -1,962 -2,930 784 -2,221 18.75%
NP 12,628 11,064 8,476 8,414 11,245 8,246 7,867 7.55%
-
NP to SH 12,715 11,082 8,481 8,429 11,254 8,254 7,866 7.66%
-
Tax Rate 34.96% 24.72% 19.92% 18.91% 20.67% -10.51% 22.02% -
Total Cost 227,609 76,278 51,556 38,599 52,776 39,324 35,325 33.20%
-
Net Worth 540,950 461,762 407,352 382,695 335,413 254,644 207,630 15.87%
Dividend
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - 4,844 4,413 - - -
Div Payout % - - - 57.47% 39.22% - - -
Equity
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 540,950 461,762 407,352 382,695 335,413 254,644 207,630 15.87%
NOSH 567,277 567,265 489,111 484,425 441,333 439,042 399,289 5.55%
Ratio Analysis
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.26% 12.67% 14.12% 17.90% 17.56% 17.33% 18.21% -
ROE 2.35% 2.40% 2.08% 2.20% 3.36% 3.24% 3.79% -
Per Share
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 43.08 15.70 12.38 9.70 14.51 10.83 10.82 23.69%
EPS 2.28 1.99 1.75 1.74 2.55 1.88 1.97 2.27%
DPS 0.00 0.00 0.00 1.00 1.00 0.00 0.00 -
NAPS 0.97 0.83 0.84 0.79 0.76 0.58 0.52 10.06%
Adjusted Per Share Value based on latest NOSH - 484,425
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 39.18 14.25 9.79 7.67 10.44 7.76 7.04 30.23%
EPS 2.07 1.81 1.38 1.37 1.84 1.35 1.28 7.67%
DPS 0.00 0.00 0.00 0.79 0.72 0.00 0.00 -
NAPS 0.8823 0.7532 0.6644 0.6242 0.5471 0.4153 0.3387 15.87%
Price Multiplier on Financial Quarter End Date
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/06/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.215 0.695 0.80 0.93 1.23 0.675 0.68 -
P/RPS 0.50 4.43 6.46 9.58 8.48 6.23 6.29 -32.26%
P/EPS 9.43 34.89 45.74 53.45 48.24 35.90 34.52 -18.10%
EY 10.60 2.87 2.19 1.87 2.07 2.79 2.90 22.07%
DY 0.00 0.00 0.00 1.08 0.81 0.00 0.00 -
P/NAPS 0.22 0.84 0.95 1.18 1.62 1.16 1.31 -24.00%
Price Multiplier on Announcement Date
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/08/19 23/02/18 22/02/17 26/02/16 26/02/15 26/02/14 28/02/13 -
Price 0.23 0.62 0.74 0.82 1.09 0.86 0.705 -
P/RPS 0.53 3.95 5.98 8.45 7.51 7.94 6.52 -32.03%
P/EPS 10.09 31.13 42.31 47.13 42.75 45.74 35.79 -17.70%
EY 9.91 3.21 2.36 2.12 2.34 2.19 2.79 21.53%
DY 0.00 0.00 0.00 1.22 0.92 0.00 0.00 -
P/NAPS 0.24 0.75 0.88 1.04 1.43 1.48 1.36 -23.42%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment