[SENTRAL] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[SENTRAL] SENTRAL REIT
Announcement Date
21-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 9.8%
YoY- 1.76%
Quarter Report
Latest QR
Upcoming QR
SENTRAL's Result
SENTRAL's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 17,132 17,510 17,372 16,986 15,600 12,072 1,972 43.33%
PBT 13,535 13,230 29,191 9,576 11,530 64,164 1,194 49.82%
Tax 0 0 0 0 0 0 -15 -
NP 13,535 13,230 29,191 9,576 11,530 64,164 1,179 50.13%
-
NP to SH 7,919 8,071 8,123 8,884 8,730 7,058 1,179 37.31%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.26% -
Total Cost 3,597 4,280 -11,819 7,410 4,070 -52,092 793 28.63%
-
Net Worth 512,121 504,807 498,471 474,397 471,342 467,933 192,489 17.69%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 16,696 16,765 16,324 15,196 16,173 9,631 1,178 55.50%
Div Payout % 210.84% 207.73% 200.96% 171.05% 185.27% 136.46% 100.00% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 512,121 504,807 498,471 474,397 471,342 467,933 192,489 17.69%
NOSH 390,098 389,903 390,528 389,649 389,732 389,944 240,612 8.37%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 79.00% 75.56% 168.03% 56.38% 73.91% 531.51% 59.79% -
ROE 1.55% 1.60% 1.63% 1.87% 1.85% 1.51% 0.61% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.39 4.49 4.45 4.36 4.00 3.10 0.82 32.23%
EPS 2.03 2.07 2.08 2.28 2.24 1.81 0.49 26.70%
DPS 4.28 4.30 4.18 3.90 4.15 2.47 0.49 43.46%
NAPS 1.3128 1.2947 1.2764 1.2175 1.2094 1.20 0.80 8.59%
Adjusted Per Share Value based on latest NOSH - 389,649
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.43 1.46 1.45 1.42 1.30 1.01 0.16 44.00%
EPS 0.66 0.68 0.68 0.74 0.73 0.59 0.10 36.91%
DPS 1.40 1.40 1.37 1.27 1.35 0.81 0.10 55.18%
NAPS 0.4284 0.4223 0.417 0.3968 0.3943 0.3914 0.161 17.69%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 20/11/09 - - - -
Price 1.23 1.08 1.11 1.05 0.00 0.00 0.00 -
P/RPS 28.01 24.05 24.95 24.09 0.00 0.00 0.00 -
P/EPS 60.59 52.17 53.37 46.05 0.00 0.00 0.00 -
EY 1.65 1.92 1.87 2.17 0.00 0.00 0.00 -
DY 3.48 3.98 3.77 3.71 0.00 0.00 0.00 -
P/NAPS 0.94 0.83 0.87 0.86 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/01/13 18/01/12 21/01/11 21/01/10 22/01/09 15/01/08 26/01/07 -
Price 1.20 1.11 1.14 1.04 0.00 0.00 0.00 -
P/RPS 27.32 24.72 25.63 23.86 0.00 0.00 0.00 -
P/EPS 59.11 53.62 54.81 45.61 0.00 0.00 0.00 -
EY 1.69 1.86 1.82 2.19 0.00 0.00 0.00 -
DY 3.57 3.87 3.67 3.75 0.00 0.00 0.00 -
P/NAPS 0.91 0.86 0.89 0.85 0.00 0.00 0.00 -

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