Highlights

[SENTRAL] YoY Quarter Result on 2013-09-30 [#3]

Stock [SENTRAL]: SENTRAL REIT
Announcement Date 07-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     0.11%    YoY -     -4.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 32,830 31,812 17,532 17,128 17,150 17,630 17,389 11.16%
  YoY % 3.20% 81.45% 2.36% -0.13% -2.72% 1.39% -
  Horiz. % 188.80% 182.94% 100.82% 98.50% 98.63% 101.39% 100.00%
PBT 15,227 15,734 8,933 8,918 9,302 9,399 8,586 10.01%
  YoY % -3.22% 76.13% 0.17% -4.13% -1.03% 9.47% -
  Horiz. % 177.35% 183.25% 104.04% 103.87% 108.34% 109.47% 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 15,227 15,734 8,933 8,918 9,302 9,399 8,586 10.01%
  YoY % -3.22% 76.13% 0.17% -4.13% -1.03% 9.47% -
  Horiz. % 177.35% 183.25% 104.04% 103.87% 108.34% 109.47% 100.00%
NP to SH 15,227 15,734 8,933 8,918 9,302 9,399 8,677 9.82%
  YoY % -3.22% 76.13% 0.17% -4.13% -1.03% 8.32% -
  Horiz. % 175.49% 181.33% 102.95% 102.78% 107.20% 108.32% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 17,603 16,078 8,599 8,210 7,848 8,231 8,803 12.23%
  YoY % 9.49% 86.98% 4.74% 4.61% -4.65% -6.50% -
  Horiz. % 199.97% 182.64% 97.68% 93.26% 89.15% 93.50% 100.00%
Net Worth 872,242 868,333 526,422 521,294 506,724 499,122 476,844 10.58%
  YoY % 0.45% 64.95% 0.98% 2.88% 1.52% 4.67% -
  Horiz. % 182.92% 182.10% 110.40% 109.32% 106.27% 104.67% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 872,242 868,333 526,422 521,294 506,724 499,122 476,844 10.58%
  YoY % 0.45% 64.95% 0.98% 2.88% 1.52% 4.67% -
  Horiz. % 182.92% 182.10% 110.40% 109.32% 106.27% 104.67% 100.00%
NOSH 662,043 661,134 390,087 389,432 390,840 389,999 390,855 9.17%
  YoY % 0.14% 69.48% 0.17% -0.36% 0.22% -0.22% -
  Horiz. % 169.38% 169.15% 99.80% 99.64% 100.00% 99.78% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 46.38 % 49.46 % 50.95 % 52.07 % 54.24 % 53.31 % 49.38 % -1.04%
  YoY % -6.23% -2.92% -2.15% -4.00% 1.74% 7.96% -
  Horiz. % 93.92% 100.16% 103.18% 105.45% 109.84% 107.96% 100.00%
ROE 1.75 % 1.81 % 1.70 % 1.71 % 1.84 % 1.88 % 1.82 % -0.65%
  YoY % -3.31% 6.47% -0.58% -7.07% -2.13% 3.30% -
  Horiz. % 96.15% 99.45% 93.41% 93.96% 101.10% 103.30% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.96 4.81 4.49 4.40 4.39 4.52 4.45 1.82%
  YoY % 3.12% 7.13% 2.05% 0.23% -2.88% 1.57% -
  Horiz. % 111.46% 108.09% 100.90% 98.88% 98.65% 101.57% 100.00%
EPS 2.30 2.38 2.29 2.29 2.38 2.41 2.22 0.59%
  YoY % -3.36% 3.93% 0.00% -3.78% -1.24% 8.56% -
  Horiz. % 103.60% 107.21% 103.15% 103.15% 107.21% 108.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3175 1.3134 1.3495 1.3386 1.2965 1.2798 1.2200 1.29%
  YoY % 0.31% -2.68% 0.81% 3.25% 1.30% 4.90% -
  Horiz. % 107.99% 107.66% 110.61% 109.72% 106.27% 104.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,071,783
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.06 2.97 1.64 1.60 1.60 1.64 1.62 11.17%
  YoY % 3.03% 81.10% 2.50% 0.00% -2.44% 1.23% -
  Horiz. % 188.89% 183.33% 101.23% 98.77% 98.77% 101.23% 100.00%
EPS 1.42 1.47 0.83 0.83 0.87 0.88 0.81 9.80%
  YoY % -3.40% 77.11% 0.00% -4.60% -1.14% 8.64% -
  Horiz. % 175.31% 181.48% 102.47% 102.47% 107.41% 108.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8138 0.8102 0.4912 0.4864 0.4728 0.4657 0.4449 10.58%
  YoY % 0.44% 64.94% 0.99% 2.88% 1.52% 4.68% -
  Horiz. % 182.92% 182.11% 110.41% 109.33% 106.27% 104.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.2500 1.1300 1.1600 1.1800 1.1800 1.0000 1.0000 -
P/RPS 25.21 23.48 25.81 26.83 26.89 22.12 22.48 1.93%
  YoY % 7.37% -9.03% -3.80% -0.22% 21.56% -1.60% -
  Horiz. % 112.14% 104.45% 114.81% 119.35% 119.62% 98.40% 100.00%
P/EPS 54.35 47.48 50.66 51.53 49.58 41.49 45.05 3.17%
  YoY % 14.47% -6.28% -1.69% 3.93% 19.50% -7.90% -
  Horiz. % 120.64% 105.39% 112.45% 114.38% 110.06% 92.10% 100.00%
EY 1.84 2.11 1.97 1.94 2.02 2.41 2.22 -3.08%
  YoY % -12.80% 7.11% 1.55% -3.96% -16.18% 8.56% -
  Horiz. % 82.88% 95.05% 88.74% 87.39% 90.99% 108.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.95 0.86 0.86 0.88 0.91 0.78 0.82 2.48%
  YoY % 10.47% 0.00% -2.27% -3.30% 16.67% -4.88% -
  Horiz. % 115.85% 104.88% 104.88% 107.32% 110.98% 95.12% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 26/10/16 05/11/15 26/11/14 07/11/13 31/10/12 03/11/11 19/10/10 -
Price 1.2700 1.1500 1.1900 1.1600 1.2300 1.0600 1.0200 -
P/RPS 25.61 23.90 26.48 26.37 28.03 23.45 22.93 1.86%
  YoY % 7.15% -9.74% 0.42% -5.92% 19.53% 2.27% -
  Horiz. % 111.69% 104.23% 115.48% 115.00% 122.24% 102.27% 100.00%
P/EPS 55.22 48.32 51.97 50.66 51.68 43.98 45.95 3.11%
  YoY % 14.28% -7.02% 2.59% -1.97% 17.51% -4.29% -
  Horiz. % 120.17% 105.16% 113.10% 110.25% 112.47% 95.71% 100.00%
EY 1.81 2.07 1.92 1.97 1.93 2.27 2.18 -3.05%
  YoY % -12.56% 7.81% -2.54% 2.07% -14.98% 4.13% -
  Horiz. % 83.03% 94.95% 88.07% 90.37% 88.53% 104.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.96 0.88 0.88 0.87 0.95 0.83 0.84 2.25%
  YoY % 9.09% 0.00% 1.15% -8.42% 14.46% -1.19% -
  Horiz. % 114.29% 104.76% 104.76% 103.57% 113.10% 98.81% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS