Highlights

[SENTRAL] YoY Cumulative Quarter Result on 2015-06-30 [#2]

Stock [SENTRAL]: SENTRAL REIT
Announcement Date 22-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     164.66%    YoY -     31.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 87,984 90,180 64,945 50,785 34,534 34,501 35,208 16.48%
  YoY % -2.44% 38.86% 27.88% 47.06% 0.10% -2.01% -
  Horiz. % 249.90% 256.13% 184.46% 144.24% 98.09% 97.99% 100.00%
PBT 44,495 45,208 30,625 21,911 16,724 17,017 17,240 17.11%
  YoY % -1.58% 47.62% 39.77% 31.02% -1.72% -1.29% -
  Horiz. % 258.09% 262.23% 177.64% 127.09% 97.01% 98.71% 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 44,495 45,208 30,625 21,911 16,724 17,017 17,240 17.11%
  YoY % -1.58% 47.62% 39.77% 31.02% -1.72% -1.29% -
  Horiz. % 258.09% 262.23% 177.64% 127.09% 97.01% 98.71% 100.00%
NP to SH 44,495 45,208 30,625 21,911 16,724 17,017 17,240 17.11%
  YoY % -1.58% 47.62% 39.77% 31.02% -1.72% -1.29% -
  Horiz. % 258.09% 262.23% 177.64% 127.09% 97.01% 98.71% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 43,489 44,972 34,320 28,874 17,810 17,484 17,968 15.86%
  YoY % -3.30% 31.04% 18.86% 62.12% 1.86% -2.69% -
  Horiz. % 242.04% 250.29% 191.01% 160.70% 99.12% 97.31% 100.00%
Net Worth 1,343,485 1,359,243 872,977 659,160 533,257 529,361 505,420 17.69%
  YoY % -1.16% 55.70% 32.44% 23.61% 0.74% 4.74% -
  Horiz. % 265.82% 268.93% 172.72% 130.42% 105.51% 104.74% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 45,329 45,176 27,979 20,843 15,983 16,002 15,991 18.95%
  YoY % 0.34% 61.46% 34.24% 30.41% -0.12% 0.06% -
  Horiz. % 283.45% 282.50% 174.96% 130.34% 99.95% 100.06% 100.00%
Div Payout % 101.88 % 99.93 % 91.36 % 95.13 % 95.57 % 94.04 % 92.76 % 1.57%
  YoY % 1.95% 9.38% -3.96% -0.46% 1.63% 1.38% -
  Horiz. % 109.83% 107.73% 98.49% 102.55% 103.03% 101.38% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,343,485 1,359,243 872,977 659,160 533,257 529,361 505,420 17.69%
  YoY % -1.16% 55.70% 32.44% 23.61% 0.74% 4.74% -
  Horiz. % 265.82% 268.93% 172.72% 130.42% 105.51% 104.74% 100.00%
NOSH 1,071,616 1,068,000 661,447 508,375 389,836 390,298 390,045 18.34%
  YoY % 0.34% 61.46% 30.11% 30.41% -0.12% 0.06% -
  Horiz. % 274.74% 273.81% 169.58% 130.34% 99.95% 100.06% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 50.57 % 50.13 % 47.16 % 43.14 % 48.43 % 49.32 % 48.97 % 0.54%
  YoY % 0.88% 6.30% 9.32% -10.92% -1.80% 0.71% -
  Horiz. % 103.27% 102.37% 96.30% 88.09% 98.90% 100.71% 100.00%
ROE 3.31 % 3.33 % 3.51 % 3.32 % 3.14 % 3.21 % 3.41 % -0.49%
  YoY % -0.60% -5.13% 5.72% 5.73% -2.18% -5.87% -
  Horiz. % 97.07% 97.65% 102.93% 97.36% 92.08% 94.13% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.21 8.44 9.82 9.99 8.86 8.84 9.03 -1.57%
  YoY % -2.73% -14.05% -1.70% 12.75% 0.23% -2.10% -
  Horiz. % 90.92% 93.47% 108.75% 110.63% 98.12% 97.90% 100.00%
EPS 4.16 4.43 4.63 4.31 4.29 4.36 4.42 -1.00%
  YoY % -6.09% -4.32% 7.42% 0.47% -1.61% -1.36% -
  Horiz. % 94.12% 100.23% 104.75% 97.51% 97.06% 98.64% 100.00%
DPS 4.23 4.23 4.23 4.10 4.10 4.10 4.10 0.52%
  YoY % 0.00% 0.00% 3.17% 0.00% 0.00% 0.00% -
  Horiz. % 103.17% 103.17% 103.17% 100.00% 100.00% 100.00% 100.00%
NAPS 1.2537 1.2727 1.3198 1.2966 1.3679 1.3563 1.2958 -0.55%
  YoY % -1.49% -3.57% 1.79% -5.21% 0.86% 4.67% -
  Horiz. % 96.75% 98.22% 101.85% 100.06% 105.56% 104.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,071,783
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.21 8.41 6.06 4.74 3.22 3.22 3.28 16.51%
  YoY % -2.38% 38.78% 27.85% 47.20% 0.00% -1.83% -
  Horiz. % 250.30% 256.40% 184.76% 144.51% 98.17% 98.17% 100.00%
EPS 4.15 4.22 2.86 2.04 1.56 1.59 1.61 17.09%
  YoY % -1.66% 47.55% 40.20% 30.77% -1.89% -1.24% -
  Horiz. % 257.76% 262.11% 177.64% 126.71% 96.89% 98.76% 100.00%
DPS 4.23 4.22 2.61 1.94 1.49 1.49 1.49 18.98%
  YoY % 0.24% 61.69% 34.54% 30.20% 0.00% 0.00% -
  Horiz. % 283.89% 283.22% 175.17% 130.20% 100.00% 100.00% 100.00%
NAPS 1.2535 1.2682 0.8145 0.6150 0.4975 0.4939 0.4716 17.69%
  YoY % -1.16% 55.70% 32.44% 23.62% 0.73% 4.73% -
  Horiz. % 265.80% 268.91% 172.71% 130.41% 105.49% 104.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.1400 1.3100 1.1600 1.1700 1.1700 1.2200 1.1700 -
P/RPS 13.88 15.51 11.81 11.71 13.21 13.80 12.96 1.15%
  YoY % -10.51% 31.33% 0.85% -11.36% -4.28% 6.48% -
  Horiz. % 107.10% 119.68% 91.13% 90.35% 101.93% 106.48% 100.00%
P/EPS 27.46 30.95 25.05 27.15 27.27 27.98 26.47 0.61%
  YoY % -11.28% 23.55% -7.73% -0.44% -2.54% 5.70% -
  Horiz. % 103.74% 116.92% 94.64% 102.57% 103.02% 105.70% 100.00%
EY 3.64 3.23 3.99 3.68 3.67 3.57 3.78 -0.63%
  YoY % 12.69% -19.05% 8.42% 0.27% 2.80% -5.56% -
  Horiz. % 96.30% 85.45% 105.56% 97.35% 97.09% 94.44% 100.00%
DY 3.71 3.23 3.65 3.50 3.50 3.36 3.50 0.98%
  YoY % 14.86% -11.51% 4.29% 0.00% 4.17% -4.00% -
  Horiz. % 106.00% 92.29% 104.29% 100.00% 100.00% 96.00% 100.00%
P/NAPS 0.91 1.03 0.88 0.90 0.86 0.90 0.90 0.18%
  YoY % -11.65% 17.05% -2.22% 4.65% -4.44% 0.00% -
  Horiz. % 101.11% 114.44% 97.78% 100.00% 95.56% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 08/08/18 11/08/17 02/08/16 22/07/15 22/07/14 01/08/13 13/07/12 -
Price 1.1700 1.3200 1.2000 1.1700 1.1900 1.2200 1.1900 -
P/RPS 14.25 15.63 12.22 11.71 13.43 13.80 13.18 1.31%
  YoY % -8.83% 27.91% 4.36% -12.81% -2.68% 4.70% -
  Horiz. % 108.12% 118.59% 92.72% 88.85% 101.90% 104.70% 100.00%
P/EPS 28.18 31.18 25.92 27.15 27.74 27.98 26.92 0.76%
  YoY % -9.62% 20.29% -4.53% -2.13% -0.86% 3.94% -
  Horiz. % 104.68% 115.82% 96.29% 100.85% 103.05% 103.94% 100.00%
EY 3.55 3.21 3.86 3.68 3.61 3.57 3.71 -0.73%
  YoY % 10.59% -16.84% 4.89% 1.94% 1.12% -3.77% -
  Horiz. % 95.69% 86.52% 104.04% 99.19% 97.30% 96.23% 100.00%
DY 3.62 3.20 3.53 3.50 3.45 3.36 3.45 0.80%
  YoY % 13.12% -9.35% 0.86% 1.45% 2.68% -2.61% -
  Horiz. % 104.93% 92.75% 102.32% 101.45% 100.00% 97.39% 100.00%
P/NAPS 0.93 1.04 0.91 0.90 0.87 0.90 0.92 0.18%
  YoY % -10.58% 14.29% 1.11% 3.45% -3.33% -2.17% -
  Horiz. % 101.09% 113.04% 98.91% 97.83% 94.57% 97.83% 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. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. 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
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS