Highlights

[SENTRAL] YoY Annual (Unaudited) Result on 2014-12-31 [#4]

Stock [SENTRAL]: SENTRAL REIT
Announcement Date 19-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend YoY -     -1.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 181,502 136,648 115,174 70,249 68,937 69,490 70,266 17.12%
  YoY % 32.82% 18.64% 63.95% 1.90% -0.80% -1.10% -
  Horiz. % 258.31% 194.47% 163.91% 99.98% 98.11% 98.90% 100.00%
PBT 69,910 62,770 60,698 40,283 36,644 40,076 39,480 9.98%
  YoY % 11.37% 3.41% 50.68% 9.93% -8.56% 1.51% -
  Horiz. % 177.08% 158.99% 153.74% 102.03% 92.82% 101.51% 100.00%
Tax 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP 69,910 62,770 60,698 40,283 36,644 40,076 39,480 9.98%
  YoY % 11.37% 3.41% 50.68% 9.93% -8.56% 1.51% -
  Horiz. % 177.08% 158.99% 153.74% 102.03% 92.82% 101.51% 100.00%
NP to SH 69,910 62,770 54,021 34,163 34,537 34,461 34,321 12.58%
  YoY % 11.37% 16.20% 58.13% -1.08% 0.22% 0.41% -
  Horiz. % 203.69% 182.89% 157.40% 99.54% 100.63% 100.41% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 111,592 73,878 54,476 29,966 32,293 29,414 30,786 23.92%
  YoY % 51.05% 35.62% 81.79% -7.21% 9.79% -4.46% -
  Horiz. % 362.48% 239.97% 176.95% 97.34% 104.90% 95.54% 100.00%
Net Worth 1,340,339 896,154 788,790 524,378 516,923 512,348 504,947 17.65%
  YoY % 49.57% 13.61% 50.42% 1.44% 0.89% 1.47% -
  Horiz. % 265.44% 177.47% 156.21% 103.85% 102.37% 101.47% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 89,605 58,988 50,503 32,681 32,702 32,704 32,370 18.48%
  YoY % 51.90% 16.80% 54.53% -0.07% -0.01% 1.03% -
  Horiz. % 276.81% 182.23% 156.01% 100.96% 101.03% 101.03% 100.00%
Div Payout % 128.17 % 93.98 % 93.49 % 95.66 % 94.69 % 94.90 % 94.32 % 5.24%
  YoY % 36.38% 0.52% -2.27% 1.02% -0.22% 0.61% -
  Horiz. % 135.89% 99.64% 99.12% 101.42% 100.39% 100.61% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,340,339 896,154 788,790 524,378 516,923 512,348 504,947 17.65%
  YoY % 49.57% 13.61% 50.42% 1.44% 0.89% 1.47% -
  Horiz. % 265.44% 177.47% 156.21% 103.85% 102.37% 101.47% 100.00%
NOSH 1,068,000 703,915 596,258 389,988 390,248 390,271 390,011 18.26%
  YoY % 51.72% 18.06% 52.89% -0.07% -0.01% 0.07% -
  Horiz. % 273.84% 180.49% 152.88% 99.99% 100.06% 100.07% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 38.52 % 45.94 % 52.70 % 57.34 % 53.16 % 57.67 % 56.19 % -6.09%
  YoY % -16.15% -12.83% -8.09% 7.86% -7.82% 2.63% -
  Horiz. % 68.55% 81.76% 93.79% 102.05% 94.61% 102.63% 100.00%
ROE 5.22 % 7.00 % 6.85 % 6.51 % 6.68 % 6.73 % 6.80 % -4.31%
  YoY % -25.43% 2.19% 5.22% -2.54% -0.74% -1.03% -
  Horiz. % 76.76% 102.94% 100.74% 95.74% 98.24% 98.97% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 16.99 19.41 19.32 18.01 17.66 17.81 18.02 -0.98%
  YoY % -12.47% 0.47% 7.27% 1.98% -0.84% -1.17% -
  Horiz. % 94.28% 107.71% 107.21% 99.94% 98.00% 98.83% 100.00%
EPS 8.24 8.80 9.06 8.76 8.85 8.83 8.80 -1.09%
  YoY % -6.36% -2.87% 3.42% -1.02% 0.23% 0.34% -
  Horiz. % 93.64% 100.00% 102.95% 99.55% 100.57% 100.34% 100.00%
DPS 8.39 8.38 8.47 8.38 8.38 8.38 8.30 0.18%
  YoY % 0.12% -1.06% 1.07% 0.00% 0.00% 0.96% -
  Horiz. % 101.08% 100.96% 102.05% 100.96% 100.96% 100.96% 100.00%
NAPS 1.2550 1.2731 1.3229 1.3446 1.3246 1.3128 1.2947 -0.52%
  YoY % -1.42% -3.76% -1.61% 1.51% 0.90% 1.40% -
  Horiz. % 96.93% 98.33% 102.18% 103.85% 102.31% 101.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,071,783
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 16.93 12.75 10.75 6.55 6.43 6.48 6.56 17.10%
  YoY % 32.78% 18.60% 64.12% 1.87% -0.77% -1.22% -
  Horiz. % 258.08% 194.36% 163.87% 99.85% 98.02% 98.78% 100.00%
EPS 6.52 5.86 5.04 3.19 3.22 3.22 3.20 12.58%
  YoY % 11.26% 16.27% 57.99% -0.93% 0.00% 0.62% -
  Horiz. % 203.75% 183.12% 157.50% 99.69% 100.62% 100.62% 100.00%
DPS 8.36 5.50 4.71 3.05 3.05 3.05 3.02 18.48%
  YoY % 52.00% 16.77% 54.43% 0.00% 0.00% 0.99% -
  Horiz. % 276.82% 182.12% 155.96% 100.99% 100.99% 100.99% 100.00%
NAPS 1.2506 0.8361 0.7360 0.4893 0.4823 0.4780 0.4711 17.65%
  YoY % 49.58% 13.60% 50.42% 1.45% 0.90% 1.46% -
  Horiz. % 265.46% 177.48% 156.23% 103.86% 102.38% 101.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.2500 1.2000 1.0800 1.1700 1.1800 1.2300 1.0800 -
P/RPS 7.36 6.18 5.59 6.50 6.68 6.91 5.99 3.49%
  YoY % 19.09% 10.55% -14.00% -2.69% -3.33% 15.36% -
  Horiz. % 122.87% 103.17% 93.32% 108.51% 111.52% 115.36% 100.00%
P/EPS 19.10 13.46 11.92 13.36 13.33 13.93 12.27 7.65%
  YoY % 41.90% 12.92% -10.78% 0.23% -4.31% 13.53% -
  Horiz. % 155.66% 109.70% 97.15% 108.88% 108.64% 113.53% 100.00%
EY 5.24 7.43 8.39 7.49 7.50 7.18 8.15 -7.09%
  YoY % -29.48% -11.44% 12.02% -0.13% 4.46% -11.90% -
  Horiz. % 64.29% 91.17% 102.94% 91.90% 92.02% 88.10% 100.00%
DY 6.71 6.98 7.84 7.16 7.10 6.81 7.69 -2.24%
  YoY % -3.87% -10.97% 9.50% 0.85% 4.26% -11.44% -
  Horiz. % 87.26% 90.77% 101.95% 93.11% 92.33% 88.56% 100.00%
P/NAPS 1.00 0.94 0.82 0.87 0.89 0.94 0.83 3.15%
  YoY % 6.38% 14.63% -5.75% -2.25% -5.32% 13.25% -
  Horiz. % 120.48% 113.25% 98.80% 104.82% 107.23% 113.25% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 19/01/18 25/01/17 22/01/16 19/01/15 28/01/14 31/01/13 18/01/12 -
Price 1.2200 1.3100 1.0800 1.2200 1.1600 1.2000 1.1100 -
P/RPS 7.18 6.75 5.59 6.77 6.57 6.74 6.16 2.58%
  YoY % 6.37% 20.75% -17.43% 3.04% -2.52% 9.42% -
  Horiz. % 116.56% 109.58% 90.75% 109.90% 106.66% 109.42% 100.00%
P/EPS 18.64 14.69 11.92 13.93 13.11 13.59 12.61 6.72%
  YoY % 26.89% 23.24% -14.43% 6.25% -3.53% 7.77% -
  Horiz. % 147.82% 116.49% 94.53% 110.47% 103.97% 107.77% 100.00%
EY 5.37 6.81 8.39 7.18 7.63 7.36 7.93 -6.28%
  YoY % -21.15% -18.83% 16.85% -5.90% 3.67% -7.19% -
  Horiz. % 67.72% 85.88% 105.80% 90.54% 96.22% 92.81% 100.00%
DY 6.88 6.40 7.84 6.87 7.22 6.98 7.48 -1.38%
  YoY % 7.50% -18.37% 14.12% -4.85% 3.44% -6.68% -
  Horiz. % 91.98% 85.56% 104.81% 91.84% 96.52% 93.32% 100.00%
P/NAPS 0.97 1.03 0.82 0.91 0.88 0.91 0.86 2.02%
  YoY % -5.83% 25.61% -9.89% 3.41% -3.30% 5.81% -
  Horiz. % 112.79% 119.77% 95.35% 105.81% 102.33% 105.81% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS