Highlights

[SENTRAL] YoY Annual (Unaudited) Result on 2017-12-31 [#4]

Stock [SENTRAL]: SENTRAL REIT
Announcement Date 19-Jan-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend YoY -     11.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 164,014 160,992 172,527 181,502 136,648 115,174 70,249 15.16%
  YoY % 1.88% -6.69% -4.94% 32.82% 18.64% 63.95% -
  Horiz. % 233.48% 229.17% 245.59% 258.37% 194.52% 163.95% 100.00%
PBT 73,783 35,360 79,262 69,910 62,770 60,698 40,283 10.60%
  YoY % 108.66% -55.39% 13.38% 11.37% 3.41% 50.68% -
  Horiz. % 183.16% 87.78% 196.76% 173.55% 155.82% 150.68% 100.00%
Tax -1,214 -6,238 -6,132 0 0 0 0 -
  YoY % 80.54% -1.73% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19.80% 101.73% 100.00% - - - -
NP 72,569 29,122 73,130 69,910 62,770 60,698 40,283 10.30%
  YoY % 149.19% -60.18% 4.61% 11.37% 3.41% 50.68% -
  Horiz. % 180.15% 72.29% 181.54% 173.55% 155.82% 150.68% 100.00%
NP to SH 72,569 29,122 73,130 69,910 62,770 54,021 34,163 13.37%
  YoY % 149.19% -60.18% 4.61% 11.37% 16.20% 58.13% -
  Horiz. % 212.42% 85.24% 214.06% 204.64% 183.74% 158.13% 100.00%
Tax Rate 1.65 % 17.64 % 7.74 % - % - % - % - % -
  YoY % -90.65% 127.91% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 21.32% 227.91% 100.00% - - - -
Total Cost 91,445 131,870 99,397 111,592 73,878 54,476 29,966 20.42%
  YoY % -30.66% 32.67% -10.93% 51.05% 35.62% 81.79% -
  Horiz. % 305.16% 440.07% 331.70% 372.40% 246.54% 181.79% 100.00%
Net Worth 1,284,424 1,287,318 1,331,047 1,340,339 896,154 788,790 524,378 16.09%
  YoY % -0.22% -3.29% -0.69% 49.57% 13.61% 50.42% -
  Horiz. % 244.94% 245.49% 253.83% 255.61% 170.90% 150.42% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 75,882 72,881 86,600 89,605 58,988 50,503 32,681 15.06%
  YoY % 4.12% -15.84% -3.35% 51.90% 16.80% 54.53% -
  Horiz. % 232.19% 223.01% 264.99% 274.18% 180.50% 154.53% 100.00%
Div Payout % 104.57 % 250.26 % 118.42 % 128.17 % 93.98 % 93.49 % 95.66 % 1.49%
  YoY % -58.22% 111.33% -7.61% 36.38% 0.52% -2.27% -
  Horiz. % 109.31% 261.61% 123.79% 133.98% 98.24% 97.73% 100.00%
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,284,424 1,287,318 1,331,047 1,340,339 896,154 788,790 524,378 16.09%
  YoY % -0.22% -3.29% -0.69% 49.57% 13.61% 50.42% -
  Horiz. % 244.94% 245.49% 253.83% 255.61% 170.90% 150.42% 100.00%
NOSH 1,071,783 1,071,783 1,071,783 1,068,000 703,915 596,258 389,988 18.33%
  YoY % 0.00% 0.00% 0.35% 51.72% 18.06% 52.89% -
  Horiz. % 274.82% 274.82% 274.82% 273.85% 180.50% 152.89% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 44.25 % 18.09 % 42.39 % 38.52 % 45.94 % 52.70 % 57.34 % -4.22%
  YoY % 144.61% -57.32% 10.05% -16.15% -12.83% -8.09% -
  Horiz. % 77.17% 31.55% 73.93% 67.18% 80.12% 91.91% 100.00%
ROE 5.65 % 2.26 % 5.49 % 5.22 % 7.00 % 6.85 % 6.51 % -2.33%
  YoY % 150.00% -58.83% 5.17% -25.43% 2.19% 5.22% -
  Horiz. % 86.79% 34.72% 84.33% 80.18% 107.53% 105.22% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 15.30 15.02 16.10 16.99 19.41 19.32 18.01 -2.68%
  YoY % 1.86% -6.71% -5.24% -12.47% 0.47% 7.27% -
  Horiz. % 84.95% 83.40% 89.39% 94.34% 107.77% 107.27% 100.00%
EPS 7.55 6.73 7.91 8.24 8.80 9.06 8.76 -2.44%
  YoY % 12.18% -14.92% -4.00% -6.36% -2.87% 3.42% -
  Horiz. % 86.19% 76.83% 90.30% 94.06% 100.46% 103.42% 100.00%
DPS 7.08 6.80 8.08 8.39 8.38 8.47 8.38 -2.77%
  YoY % 4.12% -15.84% -3.69% 0.12% -1.06% 1.07% -
  Horiz. % 84.49% 81.15% 96.42% 100.12% 100.00% 101.07% 100.00%
NAPS 1.1984 1.2011 1.2419 1.2550 1.2731 1.3229 1.3446 -1.90%
  YoY % -0.22% -3.29% -1.04% -1.42% -3.76% -1.61% -
  Horiz. % 89.13% 89.33% 92.36% 93.34% 94.68% 98.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,071,783
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 15.30 15.02 16.10 16.93 12.75 10.75 6.55 15.17%
  YoY % 1.86% -6.71% -4.90% 32.78% 18.60% 64.12% -
  Horiz. % 233.59% 229.31% 245.80% 258.47% 194.66% 164.12% 100.00%
EPS 7.55 6.73 7.91 6.52 5.86 5.04 3.19 15.43%
  YoY % 12.18% -14.92% 21.32% 11.26% 16.27% 57.99% -
  Horiz. % 236.68% 210.97% 247.96% 204.39% 183.70% 157.99% 100.00%
DPS 7.08 6.80 8.08 8.36 5.50 4.71 3.05 15.05%
  YoY % 4.12% -15.84% -3.35% 52.00% 16.77% 54.43% -
  Horiz. % 232.13% 222.95% 264.92% 274.10% 180.33% 154.43% 100.00%
NAPS 1.1984 1.2011 1.2419 1.2506 0.8361 0.7360 0.4893 16.09%
  YoY % -0.22% -3.29% -0.70% 49.58% 13.60% 50.42% -
  Horiz. % 244.92% 245.47% 253.81% 255.59% 170.88% 150.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.8750 1.0000 1.0600 1.2500 1.2000 1.0800 1.1700 -
P/RPS 5.72 6.66 6.58 7.36 6.18 5.59 6.50 -2.11%
  YoY % -14.11% 1.22% -10.60% 19.09% 10.55% -14.00% -
  Horiz. % 88.00% 102.46% 101.23% 113.23% 95.08% 86.00% 100.00%
P/EPS 12.92 36.80 15.54 19.10 13.46 11.92 13.36 -0.56%
  YoY % -64.89% 136.81% -18.64% 41.90% 12.92% -10.78% -
  Horiz. % 96.71% 275.45% 116.32% 142.96% 100.75% 89.22% 100.00%
EY 7.74 2.72 6.44 5.24 7.43 8.39 7.49 0.55%
  YoY % 184.56% -57.76% 22.90% -29.48% -11.44% 12.02% -
  Horiz. % 103.34% 36.32% 85.98% 69.96% 99.20% 112.02% 100.00%
DY 8.09 6.80 7.62 6.71 6.98 7.84 7.16 2.05%
  YoY % 18.97% -10.76% 13.56% -3.87% -10.97% 9.50% -
  Horiz. % 112.99% 94.97% 106.42% 93.72% 97.49% 109.50% 100.00%
P/NAPS 0.73 0.83 0.85 1.00 0.94 0.82 0.87 -2.88%
  YoY % -12.05% -2.35% -15.00% 6.38% 14.63% -5.75% -
  Horiz. % 83.91% 95.40% 97.70% 114.94% 108.05% 94.25% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 19/01/21 17/01/20 17/01/19 19/01/18 25/01/17 22/01/16 19/01/15 -
Price 0.9100 1.0000 1.1200 1.2200 1.3100 1.0800 1.2200 -
P/RPS 5.95 6.66 6.96 7.18 6.75 5.59 6.77 -2.13%
  YoY % -10.66% -4.31% -3.06% 6.37% 20.75% -17.43% -
  Horiz. % 87.89% 98.38% 102.81% 106.06% 99.70% 82.57% 100.00%
P/EPS 13.44 36.80 16.41 18.64 14.69 11.92 13.93 -0.59%
  YoY % -63.48% 124.25% -11.96% 26.89% 23.24% -14.43% -
  Horiz. % 96.48% 264.18% 117.80% 133.81% 105.46% 85.57% 100.00%
EY 7.44 2.72 6.09 5.37 6.81 8.39 7.18 0.59%
  YoY % 173.53% -55.34% 13.41% -21.15% -18.83% 16.85% -
  Horiz. % 103.62% 37.88% 84.82% 74.79% 94.85% 116.85% 100.00%
DY 7.78 6.80 7.21 6.88 6.40 7.84 6.87 2.09%
  YoY % 14.41% -5.69% 4.80% 7.50% -18.37% 14.12% -
  Horiz. % 113.25% 98.98% 104.95% 100.15% 93.16% 114.12% 100.00%
P/NAPS 0.76 0.83 0.90 0.97 1.03 0.82 0.91 -2.95%
  YoY % -8.43% -7.78% -7.22% -5.83% 25.61% -9.89% -
  Horiz. % 83.52% 91.21% 98.90% 106.59% 113.19% 90.11% 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!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
8. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

270  271  585  1160 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.55+0.11 
 HSI-CI2 0.335-0.005 
 SAPNRG 0.045-0.005 
 EDUSPEC 0.0150.00 
 MLAB 0.03-0.005 
 MMAG 0.090.00 
 FOCUS-WD 0.0050.00 
 DNEX 0.77+0.005 
 HSI-CI1 0.12-0.005 
 DNEX-CG 0.0450.00 
PARTNERS & BROKERS