Highlights

[SENTRAL] YoY Annualized Quarter Result on 2017-03-31 [#1]

Stock [SENTRAL]: SENTRAL REIT
Announcement Date 04-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     56.64%    YoY -     52.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 168,868 166,876 177,172 187,004 135,008 74,436 68,740 16.14%
  YoY % 1.19% -5.81% -5.26% 38.51% 81.37% 8.29% -
  Horiz. % 245.66% 242.76% 257.74% 272.05% 196.40% 108.29% 100.00%
PBT 79,140 77,632 84,036 92,660 60,952 33,116 32,648 15.89%
  YoY % 1.94% -7.62% -9.31% 52.02% 84.06% 1.43% -
  Horiz. % 242.40% 237.78% 257.40% 283.82% 186.69% 101.43% 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 79,140 77,632 84,036 92,660 60,952 33,116 32,648 15.89%
  YoY % 1.94% -7.62% -9.31% 52.02% 84.06% 1.43% -
  Horiz. % 242.40% 237.78% 257.40% 283.82% 186.69% 101.43% 100.00%
NP to SH 79,140 77,632 84,036 92,660 60,952 33,116 32,648 15.89%
  YoY % 1.94% -7.62% -9.31% 52.02% 84.06% 1.43% -
  Horiz. % 242.40% 237.78% 257.40% 283.82% 186.69% 101.43% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 89,728 89,244 93,136 94,344 74,056 41,320 36,092 16.37%
  YoY % 0.54% -4.18% -1.28% 27.40% 79.23% 14.49% -
  Horiz. % 248.61% 247.27% 258.05% 261.40% 205.19% 114.49% 100.00%
Net Worth 1,287,747 1,330,725 1,340,660 1,359,991 872,474 521,695 525,570 16.09%
  YoY % -3.23% -0.74% -1.42% 55.88% 67.24% -0.74% -
  Horiz. % 245.02% 253.20% 255.09% 258.76% 166.01% 99.26% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - 29,788 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 89.95 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,287,747 1,330,725 1,340,660 1,359,991 872,474 521,695 525,570 16.09%
  YoY % -3.23% -0.74% -1.42% 55.88% 67.24% -0.74% -
  Horiz. % 245.02% 253.20% 255.09% 258.76% 166.01% 99.26% 100.00%
NOSH 1,071,783 1,071,783 1,068,000 1,068,000 662,521 396,124 390,526 18.31%
  YoY % 0.00% 0.35% 0.00% 61.20% 67.25% 1.43% -
  Horiz. % 274.45% 274.45% 273.48% 273.48% 169.65% 101.43% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 46.87 % 46.52 % 47.43 % 49.55 % 45.15 % 44.49 % 47.49 % -0.22%
  YoY % 0.75% -1.92% -4.28% 9.75% 1.48% -6.32% -
  Horiz. % 98.69% 97.96% 99.87% 104.34% 95.07% 93.68% 100.00%
ROE 6.15 % 5.83 % 6.27 % 6.81 % 6.99 % 6.35 % 6.21 % -0.16%
  YoY % 5.49% -7.02% -7.93% -2.58% 10.08% 2.25% -
  Horiz. % 99.03% 93.88% 100.97% 109.66% 112.56% 102.25% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 15.76 15.57 16.59 17.51 20.38 18.79 17.60 -1.82%
  YoY % 1.22% -6.15% -5.25% -14.08% 8.46% 6.76% -
  Horiz. % 89.55% 88.47% 94.26% 99.49% 115.80% 106.76% 100.00%
EPS 7.40 7.24 7.88 8.68 9.20 8.36 8.36 -2.01%
  YoY % 2.21% -8.12% -9.22% -5.65% 10.05% 0.00% -
  Horiz. % 88.52% 86.60% 94.26% 103.83% 110.05% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 7.52 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2015 1.2416 1.2553 1.2734 1.3169 1.3170 1.3458 -1.87%
  YoY % -3.23% -1.09% -1.42% -3.30% -0.01% -2.14% -
  Horiz. % 89.28% 92.26% 93.28% 94.62% 97.85% 97.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,071,783
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 15.76 15.57 16.53 17.45 12.60 6.95 6.41 16.16%
  YoY % 1.22% -5.81% -5.27% 38.49% 81.29% 8.42% -
  Horiz. % 245.87% 242.90% 257.88% 272.23% 196.57% 108.42% 100.00%
EPS 7.40 7.24 7.84 8.65 5.69 3.09 3.05 15.90%
  YoY % 2.21% -7.65% -9.36% 52.02% 84.14% 1.31% -
  Horiz. % 242.62% 237.38% 257.05% 283.61% 186.56% 101.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.78 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2015 1.2416 1.2509 1.2689 0.8140 0.4868 0.4904 16.09%
  YoY % -3.23% -0.74% -1.42% 55.88% 67.21% -0.73% -
  Horiz. % 245.00% 253.18% 255.08% 258.75% 165.99% 99.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.6750 1.0900 1.0100 1.2800 1.1500 1.2100 1.1000 -
P/RPS 4.28 7.00 6.09 7.31 5.64 6.44 6.25 -6.11%
  YoY % -38.86% 14.94% -16.69% 29.61% -12.42% 3.04% -
  Horiz. % 68.48% 112.00% 97.44% 116.96% 90.24% 103.04% 100.00%
P/EPS 9.14 15.05 12.84 14.75 12.50 14.47 13.16 -5.89%
  YoY % -39.27% 17.21% -12.95% 18.00% -13.61% 9.95% -
  Horiz. % 69.45% 114.36% 97.57% 112.08% 94.98% 109.95% 100.00%
EY 10.94 6.65 7.79 6.78 8.00 6.91 7.60 6.25%
  YoY % 64.51% -14.63% 14.90% -15.25% 15.77% -9.08% -
  Horiz. % 143.95% 87.50% 102.50% 89.21% 105.26% 90.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.21 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.56 0.88 0.80 1.01 0.87 0.92 0.82 -6.15%
  YoY % -36.36% 10.00% -20.79% 16.09% -5.43% 12.20% -
  Horiz. % 68.29% 107.32% 97.56% 123.17% 106.10% 112.20% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 17/06/20 09/05/19 17/05/18 04/05/17 29/04/16 20/05/15 30/04/14 -
Price 0.6950 1.1000 1.1200 1.3200 1.1600 1.1600 1.1300 -
P/RPS 4.41 7.06 6.75 7.54 5.69 6.17 6.42 -6.06%
  YoY % -37.54% 4.59% -10.48% 32.51% -7.78% -3.89% -
  Horiz. % 68.69% 109.97% 105.14% 117.45% 88.63% 96.11% 100.00%
P/EPS 9.41 15.19 14.23 15.21 12.61 13.88 13.52 -5.86%
  YoY % -38.05% 6.75% -6.44% 20.62% -9.15% 2.66% -
  Horiz. % 69.60% 112.35% 105.25% 112.50% 93.27% 102.66% 100.00%
EY 10.62 6.58 7.03 6.57 7.93 7.21 7.40 6.20%
  YoY % 61.40% -6.40% 7.00% -17.15% 9.99% -2.57% -
  Horiz. % 143.51% 88.92% 95.00% 88.78% 107.16% 97.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.48 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.58 0.89 0.89 1.04 0.88 0.88 0.84 -5.98%
  YoY % -34.83% 0.00% -14.42% 18.18% 0.00% 4.76% -
  Horiz. % 69.05% 105.95% 105.95% 123.81% 104.76% 104.76% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
5. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.820.00 
 UCREST 0.280.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.230.00 
 3A 0.970.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1450.00 
 GHLSYS 1.860.00 
PARTNERS & BROKERS