Highlights

[SENTRAL] YoY Annualized Quarter Result on 2015-09-30 [#3]

Stock [SENTRAL]: SENTRAL REIT
Announcement Date 05-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     14.54%    YoY -     46.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 175,437 180,073 130,365 110,128 69,421 68,838 69,810 16.59%
  YoY % -2.57% 38.13% 18.38% 58.64% 0.85% -1.39% -
  Horiz. % 251.30% 257.95% 186.74% 157.75% 99.44% 98.61% 100.00%
PBT 86,778 88,784 61,136 50,194 34,209 34,580 35,389 16.12%
  YoY % -2.26% 45.22% 21.80% 46.73% -1.07% -2.29% -
  Horiz. % 245.21% 250.88% 172.75% 141.84% 96.67% 97.71% 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 86,778 88,784 61,136 50,194 34,209 34,580 35,389 16.12%
  YoY % -2.26% 45.22% 21.80% 46.73% -1.07% -2.29% -
  Horiz. % 245.21% 250.88% 172.75% 141.84% 96.67% 97.71% 100.00%
NP to SH 86,778 88,784 61,136 50,194 34,209 34,580 35,389 16.12%
  YoY % -2.26% 45.22% 21.80% 46.73% -1.07% -2.29% -
  Horiz. % 245.21% 250.88% 172.75% 141.84% 96.67% 97.71% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 88,658 91,289 69,229 59,933 35,212 34,258 34,421 17.07%
  YoY % -2.88% 31.87% 15.51% 70.21% 2.78% -0.47% -
  Horiz. % 257.57% 265.21% 201.12% 174.12% 102.30% 99.53% 100.00%
Net Worth 1,343,694 1,359,136 871,717 735,777 526,202 522,054 506,054 17.67%
  YoY % -1.14% 55.91% 18.48% 39.83% 0.79% 3.16% -
  Horiz. % 265.52% 268.58% 172.26% 145.39% 103.98% 103.16% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 60,448 60,235 37,316 30,624 21,315 21,319 21,337 18.94%
  YoY % 0.35% 61.42% 21.85% 43.67% -0.02% -0.08% -
  Horiz. % 283.29% 282.29% 174.89% 143.52% 99.90% 99.92% 100.00%
Div Payout % 69.66 % 67.84 % 61.04 % 61.01 % 62.31 % 61.65 % 60.29 % 2.44%
  YoY % 2.68% 11.14% 0.05% -2.09% 1.07% 2.26% -
  Horiz. % 115.54% 112.52% 101.24% 101.19% 103.35% 102.26% 100.00%
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 1,343,694 1,359,136 871,717 735,777 526,202 522,054 506,054 17.67%
  YoY % -1.14% 55.91% 18.48% 39.83% 0.79% 3.16% -
  Horiz. % 265.52% 268.58% 172.26% 145.39% 103.98% 103.16% 100.00%
NOSH 1,071,783 1,068,000 661,645 560,208 389,923 389,999 390,323 18.33%
  YoY % 0.35% 61.42% 18.11% 43.67% -0.02% -0.08% -
  Horiz. % 274.59% 273.62% 169.51% 143.52% 99.90% 99.92% 100.00%
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 49.46 % 49.30 % 46.90 % 45.58 % 49.28 % 50.23 % 50.69 % -0.41%
  YoY % 0.32% 5.12% 2.90% -7.51% -1.89% -0.91% -
  Horiz. % 97.57% 97.26% 92.52% 89.92% 97.22% 99.09% 100.00%
ROE 6.46 % 6.53 % 7.01 % 6.82 % 6.50 % 6.62 % 6.99 % -1.30%
  YoY % -1.07% -6.85% 2.79% 4.92% -1.81% -5.29% -
  Horiz. % 92.42% 93.42% 100.29% 97.57% 92.99% 94.71% 100.00%
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 16.37 16.86 19.70 19.66 17.80 17.65 17.89 -1.47%
  YoY % -2.91% -14.42% 0.20% 10.45% 0.85% -1.34% -
  Horiz. % 91.50% 94.24% 110.12% 109.89% 99.50% 98.66% 100.00%
EPS 8.11 8.31 9.24 8.96 8.77 8.87 9.07 -1.85%
  YoY % -2.41% -10.06% 3.12% 2.17% -1.13% -2.21% -
  Horiz. % 89.42% 91.62% 101.87% 98.79% 96.69% 97.79% 100.00%
DPS 5.64 5.64 5.64 5.47 5.47 5.47 5.47 0.51%
  YoY % 0.00% 0.00% 3.11% 0.00% 0.00% 0.00% -
  Horiz. % 103.11% 103.11% 103.11% 100.00% 100.00% 100.00% 100.00%
NAPS 1.2537 1.2726 1.3175 1.3134 1.3495 1.3386 1.2965 -0.56%
  YoY % -1.49% -3.41% 0.31% -2.68% 0.81% 3.25% -
  Horiz. % 96.70% 98.16% 101.62% 101.30% 104.09% 103.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,071,783
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 16.37 16.80 12.16 10.28 6.48 6.42 6.51 16.60%
  YoY % -2.56% 38.16% 18.29% 58.64% 0.93% -1.38% -
  Horiz. % 251.46% 258.06% 186.79% 157.91% 99.54% 98.62% 100.00%
EPS 8.11 8.28 5.70 4.68 3.19 3.23 3.30 16.16%
  YoY % -2.05% 45.26% 21.79% 46.71% -1.24% -2.12% -
  Horiz. % 245.76% 250.91% 172.73% 141.82% 96.67% 97.88% 100.00%
DPS 5.64 5.62 3.48 2.86 1.99 1.99 1.99 18.95%
  YoY % 0.36% 61.49% 21.68% 43.72% 0.00% 0.00% -
  Horiz. % 283.42% 282.41% 174.87% 143.72% 100.00% 100.00% 100.00%
NAPS 1.2537 1.2681 0.8133 0.6865 0.4910 0.4871 0.4722 17.66%
  YoY % -1.14% 55.92% 18.47% 39.82% 0.80% 3.16% -
  Horiz. % 265.50% 268.55% 172.24% 145.38% 103.98% 103.16% 100.00%
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 1.1200 1.2800 1.2500 1.1300 1.1600 1.1800 1.1800 -
P/RPS 6.84 7.59 6.34 5.75 6.52 6.69 6.60 0.60%
  YoY % -9.88% 19.72% 10.26% -11.81% -2.54% 1.36% -
  Horiz. % 103.64% 115.00% 96.06% 87.12% 98.79% 101.36% 100.00%
P/EPS 13.83 15.40 13.53 12.61 13.22 13.31 13.01 1.02%
  YoY % -10.19% 13.82% 7.30% -4.61% -0.68% 2.31% -
  Horiz. % 106.30% 118.37% 104.00% 96.93% 101.61% 102.31% 100.00%
EY 7.23 6.49 7.39 7.93 7.56 7.51 7.68 -1.00%
  YoY % 11.40% -12.18% -6.81% 4.89% 0.67% -2.21% -
  Horiz. % 94.14% 84.51% 96.22% 103.26% 98.44% 97.79% 100.00%
DY 5.04 4.41 4.51 4.84 4.71 4.63 4.63 1.42%
  YoY % 14.29% -2.22% -6.82% 2.76% 1.73% 0.00% -
  Horiz. % 108.86% 95.25% 97.41% 104.54% 101.73% 100.00% 100.00%
P/NAPS 0.89 1.01 0.95 0.86 0.86 0.88 0.91 -0.37%
  YoY % -11.88% 6.32% 10.47% 0.00% -2.27% -3.30% -
  Horiz. % 97.80% 110.99% 104.40% 94.51% 94.51% 96.70% 100.00%
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 27/11/18 20/11/17 26/10/16 05/11/15 26/11/14 07/11/13 31/10/12 -
Price 1.0800 1.2600 1.2700 1.1500 1.1900 1.1600 1.2300 -
P/RPS 6.60 7.47 6.45 5.85 6.68 6.57 6.88 -0.69%
  YoY % -11.65% 15.81% 10.26% -12.43% 1.67% -4.51% -
  Horiz. % 95.93% 108.58% 93.75% 85.03% 97.09% 95.49% 100.00%
P/EPS 13.34 15.16 13.74 12.83 13.56 13.08 13.57 -0.28%
  YoY % -12.01% 10.33% 7.09% -5.38% 3.67% -3.61% -
  Horiz. % 98.31% 111.72% 101.25% 94.55% 99.93% 96.39% 100.00%
EY 7.50 6.60 7.28 7.79 7.37 7.64 7.37 0.29%
  YoY % 13.64% -9.34% -6.55% 5.70% -3.53% 3.66% -
  Horiz. % 101.76% 89.55% 98.78% 105.70% 100.00% 103.66% 100.00%
DY 5.22 4.48 4.44 4.75 4.59 4.71 4.44 2.73%
  YoY % 16.52% 0.90% -6.53% 3.49% -2.55% 6.08% -
  Horiz. % 117.57% 100.90% 100.00% 106.98% 103.38% 106.08% 100.00%
P/NAPS 0.86 0.99 0.96 0.88 0.88 0.87 0.95 -1.64%
  YoY % -13.13% 3.13% 9.09% 0.00% 1.15% -8.42% -
  Horiz. % 90.53% 104.21% 101.05% 92.63% 92.63% 91.58% 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
 
 

406  565  605  704 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DAYA 0.02+0.005 
 M3TECH 0.065+0.005 
 JOE 0.05+0.005 
 MACPIE 0.130.00 
 KANGER 0.050.00 
 PASUKGB 0.050.00 
 AIRASIA 1.13-0.03 
 SERBADK-WA 0.075-0.005 
 MAG 0.2150.00 
 HIAPTEK 0.66-0.035 
PARTNERS & BROKERS