Highlights

[SENTRAL] YoY Quarter Result on 2014-12-31 [#4]

Stock [SENTRAL]: SENTRAL REIT
Announcement Date 19-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -3.66%    YoY -     0.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 46,051 38,929 32,578 18,183 17,308 17,132 17,510 17.47%
  YoY % 18.29% 19.49% 79.17% 5.06% 1.03% -2.16% -
  Horiz. % 263.00% 222.32% 186.05% 103.84% 98.85% 97.84% 100.00%
PBT 3,322 16,918 23,052 14,626 10,709 13,535 13,230 -20.56%
  YoY % -80.36% -26.61% 57.61% 36.58% -20.88% 2.31% -
  Horiz. % 25.11% 127.88% 174.24% 110.55% 80.94% 102.31% 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 3,322 16,918 23,052 14,626 10,709 13,535 13,230 -20.56%
  YoY % -80.36% -26.61% 57.61% 36.58% -20.88% 2.31% -
  Horiz. % 25.11% 127.88% 174.24% 110.55% 80.94% 102.31% 100.00%
NP to SH 3,322 13,304 16,375 8,606 8,602 7,919 8,071 -13.74%
  YoY % -75.03% -18.75% 90.27% 0.05% 8.62% -1.88% -
  Horiz. % 41.16% 164.84% 202.89% 106.63% 106.58% 98.12% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 42,729 22,011 9,526 3,557 6,599 3,597 4,280 46.69%
  YoY % 94.13% 131.06% 167.81% -46.10% 83.46% -15.96% -
  Horiz. % 998.34% 514.28% 222.57% 83.11% 154.18% 84.04% 100.00%
Net Worth 1,340,339 896,154 873,487 530,808 517,918 512,121 504,807 17.66%
  YoY % 49.57% 2.60% 64.56% 2.49% 1.13% 1.45% -
  Horiz. % 265.51% 177.52% 173.03% 105.15% 102.60% 101.45% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 44,428 29,212 28,854 16,896 16,734 16,696 16,765 17.62%
  YoY % 52.09% 1.24% 70.77% 0.96% 0.23% -0.42% -
  Horiz. % 265.00% 174.24% 172.10% 100.78% 99.81% 99.58% 100.00%
Div Payout % 1,337.41 % 219.58 % 176.21 % 196.33 % 194.55 % 210.84 % 207.73 % 36.36%
  YoY % 509.08% 24.61% -10.25% 0.91% -7.73% 1.50% -
  Horiz. % 643.82% 105.70% 84.83% 94.51% 93.66% 101.50% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,340,339 896,154 873,487 530,808 517,918 512,121 504,807 17.66%
  YoY % 49.57% 2.60% 64.56% 2.49% 1.13% 1.45% -
  Horiz. % 265.51% 177.52% 173.03% 105.15% 102.60% 101.45% 100.00%
NOSH 1,068,000 703,915 660,282 394,770 390,999 390,098 389,903 18.27%
  YoY % 51.72% 6.61% 67.26% 0.96% 0.23% 0.05% -
  Horiz. % 273.91% 180.54% 169.35% 101.25% 100.28% 100.05% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 7.21 % 43.46 % 70.76 % 80.44 % 61.87 % 79.00 % 75.56 % -32.38%
  YoY % -83.41% -38.58% -12.03% 30.01% -21.68% 4.55% -
  Horiz. % 9.54% 57.52% 93.65% 106.46% 81.88% 104.55% 100.00%
ROE 0.25 % 1.48 % 1.87 % 1.62 % 1.66 % 1.55 % 1.60 % -26.59%
  YoY % -83.11% -20.86% 15.43% -2.41% 7.10% -3.13% -
  Horiz. % 15.62% 92.50% 116.87% 101.25% 103.75% 96.87% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.31 5.53 4.93 4.61 4.43 4.39 4.49 -0.68%
  YoY % -22.06% 12.17% 6.94% 4.06% 0.91% -2.23% -
  Horiz. % 95.99% 123.16% 109.80% 102.67% 98.66% 97.77% 100.00%
EPS 2.01 1.89 2.48 2.18 2.20 2.03 2.07 -0.49%
  YoY % 6.35% -23.79% 13.76% -0.91% 8.37% -1.93% -
  Horiz. % 97.10% 91.30% 119.81% 105.31% 106.28% 98.07% 100.00%
DPS 4.16 4.15 4.37 4.28 4.28 4.28 4.30 -0.55%
  YoY % 0.24% -5.03% 2.10% 0.00% 0.00% -0.47% -
  Horiz. % 96.74% 96.51% 101.63% 99.53% 99.53% 99.53% 100.00%
NAPS 1.2550 1.2731 1.3229 1.3446 1.3246 1.3128 1.2947 -0.52%
  YoY % -1.42% -3.76% -1.61% 1.51% 0.90% 1.40% -
  Horiz. % 96.93% 98.33% 102.18% 103.85% 102.31% 101.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,071,783
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.30 3.63 3.04 1.70 1.61 1.60 1.63 17.53%
  YoY % 18.46% 19.41% 78.82% 5.59% 0.62% -1.84% -
  Horiz. % 263.80% 222.70% 186.50% 104.29% 98.77% 98.16% 100.00%
EPS 0.31 1.24 1.53 0.80 0.80 0.74 0.75 -13.68%
  YoY % -75.00% -18.95% 91.25% 0.00% 8.11% -1.33% -
  Horiz. % 41.33% 165.33% 204.00% 106.67% 106.67% 98.67% 100.00%
DPS 4.15 2.73 2.69 1.58 1.56 1.56 1.56 17.69%
  YoY % 52.01% 1.49% 70.25% 1.28% 0.00% 0.00% -
  Horiz. % 266.03% 175.00% 172.44% 101.28% 100.00% 100.00% 100.00%
NAPS 1.2506 0.8361 0.8150 0.4953 0.4832 0.4778 0.4710 17.66%
  YoY % 49.58% 2.59% 64.55% 2.50% 1.13% 1.44% -
  Horiz. % 265.52% 177.52% 173.04% 105.16% 102.59% 101.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.2500 1.2000 1.0800 1.1700 1.1800 1.2300 1.0800 -
P/RPS 28.99 21.70 21.89 25.40 26.66 28.01 24.05 3.16%
  YoY % 33.59% -0.87% -13.82% -4.73% -4.82% 16.47% -
  Horiz. % 120.54% 90.23% 91.02% 105.61% 110.85% 116.47% 100.00%
P/EPS 401.87 63.49 43.55 53.67 53.64 60.59 52.17 40.49%
  YoY % 532.97% 45.79% -18.86% 0.06% -11.47% 16.14% -
  Horiz. % 770.31% 121.70% 83.48% 102.88% 102.82% 116.14% 100.00%
EY 0.25 1.57 2.30 1.86 1.86 1.65 1.92 -28.78%
  YoY % -84.08% -31.74% 23.66% 0.00% 12.73% -14.06% -
  Horiz. % 13.02% 81.77% 119.79% 96.88% 96.88% 85.94% 100.00%
DY 3.33 3.46 4.05 3.66 3.63 3.48 3.98 -2.93%
  YoY % -3.76% -14.57% 10.66% 0.83% 4.31% -12.56% -
  Horiz. % 83.67% 86.93% 101.76% 91.96% 91.21% 87.44% 100.00%
P/NAPS 1.00 0.94 0.82 0.87 0.89 0.94 0.83 3.15%
  YoY % 6.38% 14.63% -5.75% -2.25% -5.32% 13.25% -
  Horiz. % 120.48% 113.25% 98.80% 104.82% 107.23% 113.25% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 19/01/18 25/01/17 22/01/16 19/01/15 28/01/14 31/01/13 18/01/12 -
Price 1.2200 1.3100 1.0800 1.2200 1.1600 1.2000 1.1100 -
P/RPS 28.29 23.69 21.89 26.49 26.21 27.32 24.72 2.27%
  YoY % 19.42% 8.22% -17.37% 1.07% -4.06% 10.52% -
  Horiz. % 114.44% 95.83% 88.55% 107.16% 106.03% 110.52% 100.00%
P/EPS 392.22 69.31 43.55 55.96 52.73 59.11 53.62 39.28%
  YoY % 465.89% 59.15% -22.18% 6.13% -10.79% 10.24% -
  Horiz. % 731.48% 129.26% 81.22% 104.36% 98.34% 110.24% 100.00%
EY 0.25 1.44 2.30 1.79 1.90 1.69 1.86 -28.41%
  YoY % -82.64% -37.39% 28.49% -5.79% 12.43% -9.14% -
  Horiz. % 13.44% 77.42% 123.66% 96.24% 102.15% 90.86% 100.00%
DY 3.41 3.17 4.05 3.51 3.69 3.57 3.87 -2.09%
  YoY % 7.57% -21.73% 15.38% -4.88% 3.36% -7.75% -
  Horiz. % 88.11% 81.91% 104.65% 90.70% 95.35% 92.25% 100.00%
P/NAPS 0.97 1.03 0.82 0.91 0.88 0.91 0.86 2.02%
  YoY % -5.83% 25.61% -9.89% 3.41% -3.30% 5.81% -
  Horiz. % 112.79% 119.77% 95.35% 105.81% 102.33% 105.81% 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!
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
 
 

446  477  595  768 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MACPIE 0.13+0.025 
 JOE 0.0450.00 
 JOE-WB 0.0150.00 
 TIGER 0.045+0.005 
 MTOUCHE 0.11+0.005 
 KNM 0.2250.00 
 MYEG 1.05-0.01 
 MAG 0.215+0.01 
 CEKD 1.03+0.075 
 BINTAI 0.43+0.05 
PARTNERS & BROKERS