[SNTORIA] YoY TTM Result on 30-Sep-2015 [#4]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Sep-2015 [#4]
Profit Trend
QoQ- 10.68%
YoY- 11.18%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 293,005 280,415 224,224 220,583 218,444 207,511 179,295 8.52%
PBT 25,411 51,352 45,182 37,166 35,466 43,810 49,448 -10.49%
Tax 2,653 -13,333 -12,071 -4,783 -6,475 9,289 -1,606 -
NP 28,064 38,019 33,111 32,383 28,991 53,099 47,842 -8.50%
-
NP to SH 28,066 38,016 33,129 32,396 29,139 53,093 47,834 -8.49%
-
Tax Rate -10.44% 25.96% 26.72% 12.87% 18.26% -21.20% 3.25% -
Total Cost 264,941 242,396 191,113 188,200 189,453 154,412 131,453 12.38%
-
Net Worth 535,559 447,944 399,317 370,413 326,443 246,329 199,821 17.84%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 9,699 8,961 - - 7,694 -
Div Payout % - - 29.28% 27.66% - - 16.08% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 535,559 447,944 399,317 370,413 326,443 246,329 199,821 17.84%
NOSH 567,265 497,716 486,972 474,889 441,140 439,874 399,642 6.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.58% 13.56% 14.77% 14.68% 13.27% 25.59% 26.68% -
ROE 5.24% 8.49% 8.30% 8.75% 8.93% 21.55% 23.94% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 52.52 56.34 46.04 46.45 49.52 47.18 44.86 2.66%
EPS 5.03 7.64 6.80 6.82 6.61 12.07 11.97 -13.44%
DPS 0.00 0.00 2.00 1.89 0.00 0.00 1.93 -
NAPS 0.96 0.90 0.82 0.78 0.74 0.56 0.50 11.47%
Adjusted Per Share Value based on latest NOSH - 474,889
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 47.03 45.01 35.99 35.41 35.06 33.31 28.78 8.52%
EPS 4.51 6.10 5.32 5.20 4.68 8.52 7.68 -8.48%
DPS 0.00 0.00 1.56 1.44 0.00 0.00 1.24 -
NAPS 0.8597 0.719 0.641 0.5946 0.524 0.3954 0.3208 17.84%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.515 0.80 0.81 0.955 1.53 0.625 0.75 -
P/RPS 0.98 1.42 1.76 2.06 3.09 1.32 1.67 -8.49%
P/EPS 10.24 10.47 11.91 14.00 23.16 5.18 6.27 8.51%
EY 9.77 9.55 8.40 7.14 4.32 19.31 15.96 -7.85%
DY 0.00 0.00 2.47 1.98 0.00 0.00 2.57 -
P/NAPS 0.54 0.89 0.99 1.22 2.07 1.12 1.50 -15.65%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 24/11/17 29/11/16 27/11/15 28/11/14 29/11/13 29/11/12 -
Price 0.40 0.715 0.80 0.90 1.39 0.63 0.70 -
P/RPS 0.76 1.27 1.74 1.94 2.81 1.34 1.56 -11.29%
P/EPS 7.95 9.36 11.76 13.19 21.04 5.22 5.85 5.24%
EY 12.58 10.68 8.50 7.58 4.75 19.16 17.10 -4.98%
DY 0.00 0.00 2.50 2.10 0.00 0.00 2.75 -
P/NAPS 0.42 0.79 0.98 1.15 1.88 1.13 1.40 -18.17%

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