Highlights

[SENTRAL] YoY Cumulative Quarter Result on 2016-12-31 [#4]

Stock [SENTRAL]: SENTRAL REIT
Announcement Date 25-Jan-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     29.02%    YoY -     9.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 160,992 172,527 181,502 136,648 115,174 70,249 68,937 15.18%
  YoY % -6.69% -4.94% 32.82% 18.64% 63.95% 1.90% -
  Horiz. % 233.53% 250.27% 263.29% 198.22% 167.07% 101.90% 100.00%
PBT 35,360 79,262 69,910 62,770 60,698 40,283 36,644 -0.59%
  YoY % -55.39% 13.38% 11.37% 3.41% 50.68% 9.93% -
  Horiz. % 96.50% 216.30% 190.78% 171.30% 165.64% 109.93% 100.00%
Tax -6,238 -6,132 0 0 0 0 0 -
  YoY % -1.73% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.73% 100.00% - - - - -
NP 29,122 73,130 69,910 62,770 60,698 40,283 36,644 -3.76%
  YoY % -60.18% 4.61% 11.37% 3.41% 50.68% 9.93% -
  Horiz. % 79.47% 199.57% 190.78% 171.30% 165.64% 109.93% 100.00%
NP to SH 29,122 73,130 69,910 59,156 54,021 34,163 34,537 -2.80%
  YoY % -60.18% 4.61% 18.18% 9.51% 58.13% -1.08% -
  Horiz. % 84.32% 211.74% 202.42% 171.28% 156.41% 98.92% 100.00%
Tax Rate 17.64 % 7.74 % - % - % - % - % - % -
  YoY % 127.91% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 227.91% 100.00% - - - - -
Total Cost 131,870 99,397 111,592 73,878 54,476 29,966 32,293 26.41%
  YoY % 32.67% -10.93% 51.05% 35.62% 81.79% -7.21% -
  Horiz. % 408.35% 307.80% 345.56% 228.77% 168.69% 92.79% 100.00%
Net Worth 1,287,318 1,331,047 1,340,339 896,154 788,790 524,378 516,923 16.42%
  YoY % -3.29% -0.69% 49.57% 13.61% 50.42% 1.44% -
  Horiz. % 249.03% 257.49% 259.29% 173.36% 152.59% 101.44% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 72,881 86,600 89,605 58,988 50,503 32,681 32,702 14.28%
  YoY % -15.84% -3.35% 51.90% 16.80% 54.53% -0.07% -
  Horiz. % 222.86% 264.81% 274.00% 180.38% 154.43% 99.93% 100.00%
Div Payout % 250.26 % 118.42 % 128.17 % 99.72 % 93.49 % 95.66 % 94.69 % 17.58%
  YoY % 111.33% -7.61% 28.53% 6.66% -2.27% 1.02% -
  Horiz. % 264.29% 125.06% 135.36% 105.31% 98.73% 101.02% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,287,318 1,331,047 1,340,339 896,154 788,790 524,378 516,923 16.42%
  YoY % -3.29% -0.69% 49.57% 13.61% 50.42% 1.44% -
  Horiz. % 249.03% 257.49% 259.29% 173.36% 152.59% 101.44% 100.00%
NOSH 1,071,783 1,071,783 1,068,000 703,915 596,258 389,988 390,248 18.33%
  YoY % 0.00% 0.35% 51.72% 18.06% 52.89% -0.07% -
  Horiz. % 274.64% 274.64% 273.67% 180.38% 152.79% 99.93% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 18.09 % 42.39 % 38.52 % 45.94 % 52.70 % 57.34 % 53.16 % -16.44%
  YoY % -57.32% 10.05% -16.15% -12.83% -8.09% 7.86% -
  Horiz. % 34.03% 79.74% 72.46% 86.42% 99.13% 107.86% 100.00%
ROE 2.26 % 5.49 % 5.22 % 6.60 % 6.85 % 6.51 % 6.68 % -16.52%
  YoY % -58.83% 5.17% -20.91% -3.65% 5.22% -2.54% -
  Horiz. % 33.83% 82.19% 78.14% 98.80% 102.54% 97.46% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 15.02 16.10 16.99 19.41 19.32 18.01 17.66 -2.66%
  YoY % -6.71% -5.24% -12.47% 0.47% 7.27% 1.98% -
  Horiz. % 85.05% 91.17% 96.21% 109.91% 109.40% 101.98% 100.00%
EPS 6.73 7.91 8.24 8.80 9.06 8.76 8.85 -4.46%
  YoY % -14.92% -4.00% -6.36% -2.87% 3.42% -1.02% -
  Horiz. % 76.05% 89.38% 93.11% 99.44% 102.37% 98.98% 100.00%
DPS 6.80 8.08 8.39 8.38 8.47 8.38 8.38 -3.42%
  YoY % -15.84% -3.69% 0.12% -1.06% 1.07% 0.00% -
  Horiz. % 81.15% 96.42% 100.12% 100.00% 101.07% 100.00% 100.00%
NAPS 1.2011 1.2419 1.2550 1.2731 1.3229 1.3446 1.3246 -1.62%
  YoY % -3.29% -1.04% -1.42% -3.76% -1.61% 1.51% -
  Horiz. % 90.68% 93.76% 94.75% 96.11% 99.87% 101.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,071,783
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 15.02 16.10 16.93 12.75 10.75 6.55 6.43 15.18%
  YoY % -6.71% -4.90% 32.78% 18.60% 64.12% 1.87% -
  Horiz. % 233.59% 250.39% 263.30% 198.29% 167.19% 101.87% 100.00%
EPS 6.73 7.91 6.52 5.52 5.04 3.19 3.22 13.07%
  YoY % -14.92% 21.32% 18.12% 9.52% 57.99% -0.93% -
  Horiz. % 209.01% 245.65% 202.48% 171.43% 156.52% 99.07% 100.00%
DPS 6.80 8.08 8.36 5.50 4.71 3.05 3.05 14.29%
  YoY % -15.84% -3.35% 52.00% 16.77% 54.43% 0.00% -
  Horiz. % 222.95% 264.92% 274.10% 180.33% 154.43% 100.00% 100.00%
NAPS 1.2011 1.2419 1.2506 0.8361 0.7360 0.4893 0.4823 16.42%
  YoY % -3.29% -0.70% 49.58% 13.60% 50.42% 1.45% -
  Horiz. % 249.04% 257.50% 259.30% 173.36% 152.60% 101.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.0000 1.0600 1.2500 1.2000 1.0800 1.1700 1.1800 -
P/RPS 6.66 6.58 7.36 6.18 5.59 6.50 6.68 -0.05%
  YoY % 1.22% -10.60% 19.09% 10.55% -14.00% -2.69% -
  Horiz. % 99.70% 98.50% 110.18% 92.51% 83.68% 97.31% 100.00%
P/EPS 36.80 15.54 19.10 14.28 11.92 13.36 13.33 18.43%
  YoY % 136.81% -18.64% 33.75% 19.80% -10.78% 0.23% -
  Horiz. % 276.07% 116.58% 143.29% 107.13% 89.42% 100.23% 100.00%
EY 2.72 6.44 5.24 7.00 8.39 7.49 7.50 -15.55%
  YoY % -57.76% 22.90% -25.14% -16.57% 12.02% -0.13% -
  Horiz. % 36.27% 85.87% 69.87% 93.33% 111.87% 99.87% 100.00%
DY 6.80 7.62 6.71 6.98 7.84 7.16 7.10 -0.72%
  YoY % -10.76% 13.56% -3.87% -10.97% 9.50% 0.85% -
  Horiz. % 95.77% 107.32% 94.51% 98.31% 110.42% 100.85% 100.00%
P/NAPS 0.83 0.85 1.00 0.94 0.82 0.87 0.89 -1.16%
  YoY % -2.35% -15.00% 6.38% 14.63% -5.75% -2.25% -
  Horiz. % 93.26% 95.51% 112.36% 105.62% 92.13% 97.75% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 17/01/20 17/01/19 19/01/18 25/01/17 22/01/16 19/01/15 28/01/14 -
Price 1.0000 1.1200 1.2200 1.3100 1.0800 1.2200 1.1600 -
P/RPS 6.66 6.96 7.18 6.75 5.59 6.77 6.57 0.23%
  YoY % -4.31% -3.06% 6.37% 20.75% -17.43% 3.04% -
  Horiz. % 101.37% 105.94% 109.28% 102.74% 85.08% 103.04% 100.00%
P/EPS 36.80 16.41 18.64 15.59 11.92 13.93 13.11 18.76%
  YoY % 124.25% -11.96% 19.56% 30.79% -14.43% 6.25% -
  Horiz. % 280.70% 125.17% 142.18% 118.92% 90.92% 106.25% 100.00%
EY 2.72 6.09 5.37 6.42 8.39 7.18 7.63 -15.79%
  YoY % -55.34% 13.41% -16.36% -23.48% 16.85% -5.90% -
  Horiz. % 35.65% 79.82% 70.38% 84.14% 109.96% 94.10% 100.00%
DY 6.80 7.21 6.88 6.40 7.84 6.87 7.22 -0.99%
  YoY % -5.69% 4.80% 7.50% -18.37% 14.12% -4.85% -
  Horiz. % 94.18% 99.86% 95.29% 88.64% 108.59% 95.15% 100.00%
P/NAPS 0.83 0.90 0.97 1.03 0.82 0.91 0.88 -0.97%
  YoY % -7.78% -7.22% -5.83% 25.61% -9.89% 3.41% -
  Horiz. % 94.32% 102.27% 110.23% 117.05% 93.18% 103.41% 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
 
 

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