[SENTRAL] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[SENTRAL] SENTRAL REIT
Announcement Date
07-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -1.12%
YoY- -2.19%
Quarter Report
Latest QR
Upcoming QR
SENTRAL's Result
SENTRAL's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 135,469 100,779 69,374 68,761 69,868 70,128 68,913 11.91%
PBT 68,904 52,271 36,366 39,470 39,772 55,441 34,605 12.15%
Tax 0 0 0 0 0 0 0 -
NP 68,904 52,271 36,366 39,470 39,772 55,441 34,605 12.15%
-
NP to SH 62,227 46,151 34,259 33,854 34,613 34,373 33,336 10.95%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 66,565 48,508 33,008 29,291 30,096 14,687 34,308 11.66%
-
Net Worth 872,242 868,333 526,422 521,294 506,724 499,122 476,844 10.57%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 41,073 38,099 24,593 24,588 24,686 24,243 22,508 10.53%
Div Payout % 66.01% 82.55% 71.79% 72.63% 71.32% 70.53% 67.52% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 872,242 868,333 526,422 521,294 506,724 499,122 476,844 10.57%
NOSH 662,043 661,134 390,087 389,432 390,840 389,999 390,855 9.17%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 50.86% 51.87% 52.42% 57.40% 56.92% 79.06% 50.22% -
ROE 7.13% 5.31% 6.51% 6.49% 6.83% 6.89% 6.99% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.46 15.24 17.78 17.66 17.88 17.98 17.63 2.50%
EPS 9.40 6.98 8.78 8.69 8.86 8.81 8.53 1.63%
DPS 6.22 5.76 6.29 6.30 6.33 6.21 5.76 1.28%
NAPS 1.3175 1.3134 1.3495 1.3386 1.2965 1.2798 1.22 1.28%
Adjusted Per Share Value based on latest NOSH - 389,432
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 11.33 8.43 5.80 5.75 5.84 5.87 5.76 11.92%
EPS 5.21 3.86 2.87 2.83 2.90 2.88 2.79 10.95%
DPS 3.44 3.19 2.06 2.06 2.06 2.03 1.88 10.58%
NAPS 0.7296 0.7263 0.4403 0.436 0.4239 0.4175 0.3989 10.57%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.25 1.13 1.16 1.18 1.18 1.00 1.00 -
P/RPS 6.11 7.41 6.52 6.68 6.60 5.56 5.67 1.25%
P/EPS 13.30 16.19 13.21 13.57 13.32 11.35 11.72 2.12%
EY 7.52 6.18 7.57 7.37 7.51 8.81 8.53 -2.07%
DY 4.98 5.10 5.42 5.34 5.36 6.21 5.76 -2.39%
P/NAPS 0.95 0.86 0.86 0.88 0.91 0.78 0.82 2.48%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 26/10/16 05/11/15 26/11/14 07/11/13 31/10/12 03/11/11 19/10/10 -
Price 1.27 1.15 1.19 1.16 1.23 1.06 1.02 -
P/RPS 6.21 7.54 6.69 6.57 6.88 5.89 5.79 1.17%
P/EPS 13.51 16.47 13.55 13.34 13.89 12.03 11.96 2.04%
EY 7.40 6.07 7.38 7.49 7.20 8.31 8.36 -2.01%
DY 4.90 5.01 5.29 5.43 5.15 5.86 5.65 -2.34%
P/NAPS 0.96 0.88 0.88 0.87 0.95 0.83 0.84 2.24%

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