Highlights

[SENTRAL] YoY Quarter Result on 2012-06-30 [#2]

Stock [SENTRAL]: SENTRAL REIT
Announcement Date 13-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     13.60%    YoY -     0.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 32,175 17,349 17,274 17,424 17,613 17,351 16,670 11.58%
  YoY % 85.46% 0.43% -0.86% -1.07% 1.51% 4.09% -
  Horiz. % 193.01% 104.07% 103.62% 104.52% 105.66% 104.09% 100.00%
PBT 13,632 8,562 8,908 9,169 9,168 8,529 8,087 9.09%
  YoY % 59.22% -3.88% -2.85% 0.01% 7.49% 5.47% -
  Horiz. % 168.57% 105.87% 110.15% 113.38% 113.37% 105.47% 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 13,632 8,562 8,908 9,169 9,168 8,529 8,087 9.09%
  YoY % 59.22% -3.88% -2.85% 0.01% 7.49% 5.47% -
  Horiz. % 168.57% 105.87% 110.15% 113.38% 113.37% 105.47% 100.00%
NP to SH 13,632 8,562 8,908 9,169 9,168 8,297 8,087 9.09%
  YoY % 59.22% -3.88% -2.85% 0.01% 10.50% 2.60% -
  Horiz. % 168.57% 105.87% 110.15% 113.38% 113.37% 102.60% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 18,543 8,787 8,366 8,255 8,445 8,822 8,583 13.69%
  YoY % 111.03% 5.03% 1.34% -2.25% -4.27% 2.78% -
  Horiz. % 216.04% 102.38% 97.47% 96.18% 98.39% 102.78% 100.00%
Net Worth 803,420 534,792 529,908 505,582 499,402 462,283 473,187 9.22%
  YoY % 50.23% 0.92% 4.81% 1.24% 8.03% -2.30% -
  Horiz. % 169.79% 113.02% 111.99% 106.85% 105.54% 97.70% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 13,012 7,858 7,892 7,920 7,919 7,311 7,422 9.80%
  YoY % 65.59% -0.43% -0.36% 0.01% 8.31% -1.49% -
  Horiz. % 175.30% 105.87% 106.32% 106.70% 106.69% 98.51% 100.00%
Div Payout % 95.45 % 91.78 % 88.60 % 86.38 % 86.38 % 88.13 % 91.79 % 0.65%
  YoY % 4.00% 3.59% 2.57% 0.00% -1.99% -3.99% -
  Horiz. % 103.99% 99.99% 96.52% 94.11% 94.11% 96.01% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 803,420 534,792 529,908 505,582 499,402 462,283 473,187 9.22%
  YoY % 50.23% 0.92% 4.81% 1.24% 8.03% -2.30% -
  Horiz. % 169.79% 113.02% 111.99% 106.85% 105.54% 97.70% 100.00%
NOSH 619,636 390,958 390,701 390,170 390,127 378,858 390,676 7.99%
  YoY % 58.49% 0.07% 0.14% 0.01% 2.97% -3.02% -
  Horiz. % 158.61% 100.07% 100.01% 99.87% 99.86% 96.98% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 42.37 % 49.35 % 51.57 % 52.62 % 52.05 % 49.16 % 48.51 % -2.23%
  YoY % -14.14% -4.30% -2.00% 1.10% 5.88% 1.34% -
  Horiz. % 87.34% 101.73% 106.31% 108.47% 107.30% 101.34% 100.00%
ROE 1.70 % 1.60 % 1.68 % 1.81 % 1.84 % 1.79 % 1.71 % -0.10%
  YoY % 6.25% -4.76% -7.18% -1.63% 2.79% 4.68% -
  Horiz. % 99.42% 93.57% 98.25% 105.85% 107.60% 104.68% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.19 4.44 4.42 4.47 4.51 4.58 4.27 3.30%
  YoY % 16.89% 0.45% -1.12% -0.89% -1.53% 7.26% -
  Horiz. % 121.55% 103.98% 103.51% 104.68% 105.62% 107.26% 100.00%
EPS 2.20 2.19 2.28 2.35 2.35 2.19 2.07 1.02%
  YoY % 0.46% -3.95% -2.98% 0.00% 7.31% 5.80% -
  Horiz. % 106.28% 105.80% 110.14% 113.53% 113.53% 105.80% 100.00%
DPS 2.10 2.01 2.02 2.03 2.03 1.93 1.90 1.68%
  YoY % 4.48% -0.50% -0.49% 0.00% 5.18% 1.58% -
  Horiz. % 110.53% 105.79% 106.32% 106.84% 106.84% 101.58% 100.00%
NAPS 1.2966 1.3679 1.3563 1.2958 1.2801 1.2202 1.2112 1.14%
  YoY % -5.21% 0.86% 4.67% 1.23% 4.91% 0.74% -
  Horiz. % 107.05% 112.94% 111.98% 106.98% 105.69% 100.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,071,783
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.00 1.62 1.61 1.63 1.64 1.62 1.56 11.51%
  YoY % 85.19% 0.62% -1.23% -0.61% 1.23% 3.85% -
  Horiz. % 192.31% 103.85% 103.21% 104.49% 105.13% 103.85% 100.00%
EPS 1.27 0.80 0.83 0.86 0.86 0.77 0.75 9.17%
  YoY % 58.75% -3.61% -3.49% 0.00% 11.69% 2.67% -
  Horiz. % 169.33% 106.67% 110.67% 114.67% 114.67% 102.67% 100.00%
DPS 1.21 0.73 0.74 0.74 0.74 0.68 0.69 9.81%
  YoY % 65.75% -1.35% 0.00% 0.00% 8.82% -1.45% -
  Horiz. % 175.36% 105.80% 107.25% 107.25% 107.25% 98.55% 100.00%
NAPS 0.7496 0.4990 0.4944 0.4717 0.4660 0.4313 0.4415 9.22%
  YoY % 50.22% 0.93% 4.81% 1.22% 8.05% -2.31% -
  Horiz. % 169.78% 113.02% 111.98% 106.84% 105.55% 97.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 - -
Price 1.1700 1.1700 1.2200 1.1700 1.0800 1.0100 0.0000 -
P/RPS 22.53 26.37 27.59 26.20 23.92 22.05 0.00 -
  YoY % -14.56% -4.42% 5.31% 9.53% 8.48% 0.00% -
  Horiz. % 102.18% 119.59% 125.12% 118.82% 108.48% 100.00% -
P/EPS 53.18 53.42 53.51 49.79 45.96 46.12 0.00 -
  YoY % -0.45% -0.17% 7.47% 8.33% -0.35% 0.00% -
  Horiz. % 115.31% 115.83% 116.02% 107.96% 99.65% 100.00% -
EY 1.88 1.87 1.87 2.01 2.18 2.17 0.00 -
  YoY % 0.53% 0.00% -6.97% -7.80% 0.46% 0.00% -
  Horiz. % 86.64% 86.18% 86.18% 92.63% 100.46% 100.00% -
DY 1.79 1.72 1.66 1.74 1.88 1.91 0.00 -
  YoY % 4.07% 3.61% -4.60% -7.45% -1.57% 0.00% -
  Horiz. % 93.72% 90.05% 86.91% 91.10% 98.43% 100.00% -
P/NAPS 0.90 0.86 0.90 0.90 0.84 0.83 0.00 -
  YoY % 4.65% -4.44% 0.00% 7.14% 1.20% 0.00% -
  Horiz. % 108.43% 103.61% 108.43% 108.43% 101.20% 100.00% -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 22/07/15 22/07/14 01/08/13 13/07/12 22/07/11 29/07/10 - -
Price 1.1700 1.1900 1.2200 1.1900 1.0900 1.0500 0.0000 -
P/RPS 22.53 26.82 27.59 26.65 24.14 22.93 0.00 -
  YoY % -16.00% -2.79% 3.53% 10.40% 5.28% 0.00% -
  Horiz. % 98.26% 116.96% 120.32% 116.22% 105.28% 100.00% -
P/EPS 53.18 54.34 53.51 50.64 46.38 47.95 0.00 -
  YoY % -2.13% 1.55% 5.67% 9.18% -3.27% 0.00% -
  Horiz. % 110.91% 113.33% 111.60% 105.61% 96.73% 100.00% -
EY 1.88 1.84 1.87 1.97 2.16 2.09 0.00 -
  YoY % 2.17% -1.60% -5.08% -8.80% 3.35% 0.00% -
  Horiz. % 89.95% 88.04% 89.47% 94.26% 103.35% 100.00% -
DY 1.79 1.69 1.66 1.71 1.86 1.84 0.00 -
  YoY % 5.92% 1.81% -2.92% -8.06% 1.09% 0.00% -
  Horiz. % 97.28% 91.85% 90.22% 92.93% 101.09% 100.00% -
P/NAPS 0.90 0.87 0.90 0.92 0.85 0.86 0.00 -
  YoY % 3.45% -3.33% -2.17% 8.24% -1.16% 0.00% -
  Horiz. % 104.65% 101.16% 104.65% 106.98% 98.84% 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