Highlights

[SENTRAL] YoY Annualized Quarter Result on 2020-03-31 [#1]

Stock [SENTRAL]: SENTRAL REIT
Announcement Date 17-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     171.75%    YoY -     1.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 164,092 168,868 166,876 177,172 187,004 135,008 74,436 14.07%
  YoY % -2.83% 1.19% -5.81% -5.26% 38.51% 81.37% -
  Horiz. % 220.45% 226.86% 224.19% 238.02% 251.23% 181.37% 100.00%
PBT 82,780 79,140 77,632 84,036 92,660 60,952 33,116 16.48%
  YoY % 4.60% 1.94% -7.62% -9.31% 52.02% 84.06% -
  Horiz. % 249.97% 238.98% 234.42% 253.76% 279.80% 184.06% 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 82,780 79,140 77,632 84,036 92,660 60,952 33,116 16.48%
  YoY % 4.60% 1.94% -7.62% -9.31% 52.02% 84.06% -
  Horiz. % 249.97% 238.98% 234.42% 253.76% 279.80% 184.06% 100.00%
NP to SH 82,780 79,140 77,632 84,036 92,660 60,952 33,116 16.48%
  YoY % 4.60% 1.94% -7.62% -9.31% 52.02% 84.06% -
  Horiz. % 249.97% 238.98% 234.42% 253.76% 279.80% 184.06% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 81,312 89,728 89,244 93,136 94,344 74,056 41,320 11.93%
  YoY % -9.38% 0.54% -4.18% -1.28% 27.40% 79.23% -
  Horiz. % 196.79% 217.15% 215.98% 225.40% 228.33% 179.23% 100.00%
Net Worth 1,284,424 1,287,747 1,330,725 1,340,660 1,359,991 872,474 521,695 16.19%
  YoY % -0.26% -3.23% -0.74% -1.42% 55.88% 67.24% -
  Horiz. % 246.20% 246.84% 255.08% 256.98% 260.69% 167.24% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 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% 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% 0.00% 100.00%
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,284,424 1,287,747 1,330,725 1,340,660 1,359,991 872,474 521,695 16.19%
  YoY % -0.26% -3.23% -0.74% -1.42% 55.88% 67.24% -
  Horiz. % 246.20% 246.84% 255.08% 256.98% 260.69% 167.24% 100.00%
NOSH 1,071,783 1,071,783 1,071,783 1,068,000 1,068,000 662,521 396,124 18.03%
  YoY % 0.00% 0.00% 0.35% 0.00% 61.20% 67.25% -
  Horiz. % 270.57% 270.57% 270.57% 269.61% 269.61% 167.25% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 50.45 % 46.87 % 46.52 % 47.43 % 49.55 % 45.15 % 44.49 % 2.12%
  YoY % 7.64% 0.75% -1.92% -4.28% 9.75% 1.48% -
  Horiz. % 113.40% 105.35% 104.56% 106.61% 111.37% 101.48% 100.00%
ROE 6.44 % 6.15 % 5.83 % 6.27 % 6.81 % 6.99 % 6.35 % 0.23%
  YoY % 4.72% 5.49% -7.02% -7.93% -2.58% 10.08% -
  Horiz. % 101.42% 96.85% 91.81% 98.74% 107.24% 110.08% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 15.31 15.76 15.57 16.59 17.51 20.38 18.79 -3.35%
  YoY % -2.86% 1.22% -6.15% -5.25% -14.08% 8.46% -
  Horiz. % 81.48% 83.87% 82.86% 88.29% 93.19% 108.46% 100.00%
EPS 7.72 7.40 7.24 7.88 8.68 9.20 8.36 -1.32%
  YoY % 4.32% 2.21% -8.12% -9.22% -5.65% 10.05% -
  Horiz. % 92.34% 88.52% 86.60% 94.26% 103.83% 110.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.52 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1984 1.2015 1.2416 1.2553 1.2734 1.3169 1.3170 -1.56%
  YoY % -0.26% -3.23% -1.09% -1.42% -3.30% -0.01% -
  Horiz. % 90.99% 91.23% 94.27% 95.32% 96.69% 99.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,071,783
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 15.31 15.76 15.57 16.53 17.45 12.60 6.95 14.05%
  YoY % -2.86% 1.22% -5.81% -5.27% 38.49% 81.29% -
  Horiz. % 220.29% 226.76% 224.03% 237.84% 251.08% 181.29% 100.00%
EPS 7.72 7.40 7.24 7.84 8.65 5.69 3.09 16.47%
  YoY % 4.32% 2.21% -7.65% -9.36% 52.02% 84.14% -
  Horiz. % 249.84% 239.48% 234.30% 253.72% 279.94% 184.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.78 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1984 1.2015 1.2416 1.2509 1.2689 0.8140 0.4868 16.18%
  YoY % -0.26% -3.23% -0.74% -1.42% 55.88% 67.21% -
  Horiz. % 246.18% 246.82% 255.05% 256.96% 260.66% 167.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.9050 0.6750 1.0900 1.0100 1.2800 1.1500 1.2100 -
P/RPS 5.91 4.28 7.00 6.09 7.31 5.64 6.44 -1.42%
  YoY % 38.08% -38.86% 14.94% -16.69% 29.61% -12.42% -
  Horiz. % 91.77% 66.46% 108.70% 94.57% 113.51% 87.58% 100.00%
P/EPS 11.72 9.14 15.05 12.84 14.75 12.50 14.47 -3.45%
  YoY % 28.23% -39.27% 17.21% -12.95% 18.00% -13.61% -
  Horiz. % 81.00% 63.17% 104.01% 88.74% 101.94% 86.39% 100.00%
EY 8.53 10.94 6.65 7.79 6.78 8.00 6.91 3.57%
  YoY % -22.03% 64.51% -14.63% 14.90% -15.25% 15.77% -
  Horiz. % 123.44% 158.32% 96.24% 112.74% 98.12% 115.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.21 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.76 0.56 0.88 0.80 1.01 0.87 0.92 -3.13%
  YoY % 35.71% -36.36% 10.00% -20.79% 16.09% -5.43% -
  Horiz. % 82.61% 60.87% 95.65% 86.96% 109.78% 94.57% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 06/05/21 17/06/20 09/05/19 17/05/18 04/05/17 29/04/16 20/05/15 -
Price 0.8950 0.6950 1.1000 1.1200 1.3200 1.1600 1.1600 -
P/RPS 5.85 4.41 7.06 6.75 7.54 5.69 6.17 -0.88%
  YoY % 32.65% -37.54% 4.59% -10.48% 32.51% -7.78% -
  Horiz. % 94.81% 71.47% 114.42% 109.40% 122.20% 92.22% 100.00%
P/EPS 11.59 9.41 15.19 14.23 15.21 12.61 13.88 -2.96%
  YoY % 23.17% -38.05% 6.75% -6.44% 20.62% -9.15% -
  Horiz. % 83.50% 67.80% 109.44% 102.52% 109.58% 90.85% 100.00%
EY 8.63 10.62 6.58 7.03 6.57 7.93 7.21 3.04%
  YoY % -18.74% 61.40% -6.40% 7.00% -17.15% 9.99% -
  Horiz. % 119.69% 147.30% 91.26% 97.50% 91.12% 109.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.48 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.75 0.58 0.89 0.89 1.04 0.88 0.88 -2.63%
  YoY % 29.31% -34.83% 0.00% -14.42% 18.18% 0.00% -
  Horiz. % 85.23% 65.91% 101.14% 101.14% 118.18% 100.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from 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