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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
5. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. UWC: The Earnings far too little & dividend too small to justify such lofty high prices (IT WILL CRASH) BETTER RUN! Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS