Highlights

[SENTRAL] QoQ TTM Result on 2009-06-30 [#2]

Stock [SENTRAL]: SENTRAL REIT
Announcement Date 23-Jul-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     4.51%    YoY -     20.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 67,650 67,379 65,993 62,955 59,980 54,443 50,915 20.88%
  QoQ % 0.40% 2.10% 4.83% 4.96% 10.17% 6.93% -
  Horiz. % 132.87% 132.34% 129.61% 123.65% 117.80% 106.93% 100.00%
PBT 33,671 33,110 35,064 33,806 32,468 32,216 84,850 -46.03%
  QoQ % 1.69% -5.57% 3.72% 4.12% 0.78% -62.03% -
  Horiz. % 39.68% 39.02% 41.32% 39.84% 38.27% 37.97% 100.00%
Tax -3 -3 -3 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NP 33,668 33,107 35,061 33,806 32,468 32,216 84,850 -46.03%
  QoQ % 1.69% -5.57% 3.71% 4.12% 0.78% -62.03% -
  Horiz. % 39.68% 39.02% 41.32% 39.84% 38.27% 37.97% 100.00%
NP to SH 32,540 32,415 32,261 31,006 29,668 29,416 27,744 11.23%
  QoQ % 0.39% 0.48% 4.05% 4.51% 0.86% 6.03% -
  Horiz. % 117.29% 116.84% 116.28% 111.76% 106.93% 106.03% 100.00%
Tax Rate 0.01 % 0.01 % 0.01 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
Total Cost 33,982 34,272 30,932 29,149 27,512 22,227 -33,935 -
  QoQ % -0.85% 10.80% 6.12% 5.95% 23.78% 165.50% -
  Horiz. % -100.14% -100.99% -91.15% -85.90% -81.07% -65.50% 100.00%
Net Worth 445,033 474,397 473,421 473,187 473,016 471,342 469,535 -3.51%
  QoQ % -6.19% 0.21% 0.05% 0.04% 0.36% 0.38% -
  Horiz. % 94.78% 101.04% 100.83% 100.78% 100.74% 100.38% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 22,619 22,619 23,596 23,596 22,181 22,181 15,639 27.92%
  QoQ % 0.00% -4.14% 0.00% 6.38% 0.00% 41.83% -
  Horiz. % 144.63% 144.63% 150.88% 150.88% 141.83% 141.83% 100.00%
Div Payout % 69.51 % 69.78 % 73.14 % 76.10 % 74.77 % 75.41 % 56.37 % 15.01%
  QoQ % -0.39% -4.59% -3.89% 1.78% -0.85% 33.78% -
  Horiz. % 123.31% 123.79% 129.75% 135.00% 132.64% 133.78% 100.00%
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 445,033 474,397 473,421 473,187 473,016 471,342 469,535 -3.51%
  QoQ % -6.19% 0.21% 0.05% 0.04% 0.36% 0.38% -
  Horiz. % 94.78% 101.04% 100.83% 100.78% 100.74% 100.38% 100.00%
NOSH 368,374 389,649 390,869 390,676 391,117 389,732 390,628 -3.84%
  QoQ % -5.46% -0.31% 0.05% -0.11% 0.36% -0.23% -
  Horiz. % 94.30% 99.75% 100.06% 100.01% 100.13% 99.77% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 49.77 % 49.14 % 53.13 % 53.70 % 54.13 % 59.17 % 166.65 % -55.35%
  QoQ % 1.28% -7.51% -1.06% -0.79% -8.52% -64.49% -
  Horiz. % 29.86% 29.49% 31.88% 32.22% 32.48% 35.51% 100.00%
ROE 7.31 % 6.83 % 6.81 % 6.55 % 6.27 % 6.24 % 5.91 % 15.24%
  QoQ % 7.03% 0.29% 3.97% 4.47% 0.48% 5.58% -
  Horiz. % 123.69% 115.57% 115.23% 110.83% 106.09% 105.58% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 18.36 17.29 16.88 16.11 15.34 13.97 13.03 25.71%
  QoQ % 6.19% 2.43% 4.78% 5.02% 9.81% 7.21% -
  Horiz. % 140.91% 132.69% 129.55% 123.64% 117.73% 107.21% 100.00%
EPS 8.83 8.32 8.25 7.94 7.59 7.55 7.10 15.66%
  QoQ % 6.13% 0.85% 3.90% 4.61% 0.53% 6.34% -
  Horiz. % 124.37% 117.18% 116.20% 111.83% 106.90% 106.34% 100.00%
DPS 6.14 5.80 6.05 6.05 5.69 5.69 4.01 32.88%
  QoQ % 5.86% -4.13% 0.00% 6.33% 0.00% 41.90% -
  Horiz. % 153.12% 144.64% 150.87% 150.87% 141.90% 141.90% 100.00%
NAPS 1.2081 1.2175 1.2112 1.2112 1.2094 1.2094 1.2020 0.34%
  QoQ % -0.77% 0.52% 0.00% 0.15% 0.00% 0.62% -
  Horiz. % 100.51% 101.29% 100.77% 100.77% 100.62% 100.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,071,783
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 6.31 6.29 6.16 5.87 5.60 5.08 4.75 20.86%
  QoQ % 0.32% 2.11% 4.94% 4.82% 10.24% 6.95% -
  Horiz. % 132.84% 132.42% 129.68% 123.58% 117.89% 106.95% 100.00%
EPS 3.04 3.02 3.01 2.89 2.77 2.74 2.59 11.28%
  QoQ % 0.66% 0.33% 4.15% 4.33% 1.09% 5.79% -
  Horiz. % 117.37% 116.60% 116.22% 111.58% 106.95% 105.79% 100.00%
DPS 2.11 2.11 2.20 2.20 2.07 2.07 1.46 27.85%
  QoQ % 0.00% -4.09% 0.00% 6.28% 0.00% 41.78% -
  Horiz. % 144.52% 144.52% 150.68% 150.68% 141.78% 141.78% 100.00%
NAPS 0.4152 0.4426 0.4417 0.4415 0.4413 0.4398 0.4381 -3.52%
  QoQ % -6.19% 0.20% 0.05% 0.05% 0.34% 0.39% -
  Horiz. % 94.77% 101.03% 100.82% 100.78% 100.73% 100.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 20/11/09 - - - - - -
Price 1.0500 1.0500 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 5.72 6.07 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -5.77% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.23% 100.00% - - - - -
P/EPS 11.89 12.62 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -5.78% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.22% 100.00% - - - - -
EY 8.41 7.92 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 6.19% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.19% 100.00% - - - - -
DY 5.85 5.52 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 5.98% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.98% 100.00% - - - - -
P/NAPS 0.87 0.86 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 1.16% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.16% 100.00% - - - - -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/04/10 21/01/10 - - - - - -
Price 1.0400 1.0400 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 5.66 6.01 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -5.82% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.18% 100.00% - - - - -
P/EPS 11.77 12.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -5.84% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.16% 100.00% - - - - -
EY 8.49 8.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 6.12% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.12% 100.00% - - - - -
DY 5.90 5.58 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 5.73% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.73% 100.00% - - - - -
P/NAPS 0.86 0.85 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 1.18% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.18% 100.00% - - - - -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS