Highlights

[SENTRAL] YoY 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 -     -12.63%    YoY -     -18.75%
Quarter Report


View:


Show?  YoY % Horiz. %

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 40,622 41,814 46,051 38,929 32,578 18,183 17,308 15.27%
  YoY % -2.85% -9.20% 18.29% 19.49% 79.17% 5.06% -
  Horiz. % 234.70% 241.59% 266.07% 224.92% 188.23% 105.06% 100.00%
PBT -18,140 14,179 3,322 16,918 23,052 14,626 10,709 -
  YoY % -227.94% 326.82% -80.36% -26.61% 57.61% 36.58% -
  Horiz. % -169.39% 132.40% 31.02% 157.98% 215.26% 136.58% 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 -24,378 8,047 3,322 16,918 23,052 14,626 10,709 -
  YoY % -402.95% 142.23% -80.36% -26.61% 57.61% 36.58% -
  Horiz. % -227.64% 75.14% 31.02% 157.98% 215.26% 136.58% 100.00%
NP to SH -24,378 8,047 3,322 13,304 16,375 8,606 8,602 -
  YoY % -402.95% 142.23% -75.03% -18.75% 90.27% 0.05% -
  Horiz. % -283.40% 93.55% 38.62% 154.66% 190.36% 100.05% 100.00%
Tax Rate - % 43.25 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 65,000 33,767 42,729 22,011 9,526 3,557 6,599 46.39%
  YoY % 92.50% -20.97% 94.13% 131.06% 167.81% -46.10% -
  Horiz. % 985.00% 511.70% 647.51% 333.55% 144.36% 53.90% 100.00%
Net Worth 1,287,318 1,331,047 1,340,339 896,154 873,487 530,808 517,918 16.38%
  YoY % -3.29% -0.69% 49.57% 2.60% 64.56% 2.49% -
  Horiz. % 248.56% 257.00% 258.79% 173.03% 168.65% 102.49% 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 36,119 41,263 44,428 29,212 28,854 16,896 16,734 13.67%
  YoY % -12.47% -7.12% 52.09% 1.24% 70.77% 0.96% -
  Horiz. % 215.83% 246.57% 265.49% 174.56% 172.42% 100.96% 100.00%
Div Payout % - % 512.78 % 1,337.41 % 219.58 % 176.21 % 196.33 % 194.55 % -
  YoY % 0.00% -61.66% 509.08% 24.61% -10.25% 0.91% -
  Horiz. % 0.00% 263.57% 687.44% 112.87% 90.57% 100.91% 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 1,340,339 896,154 873,487 530,808 517,918 16.38%
  YoY % -3.29% -0.69% 49.57% 2.60% 64.56% 2.49% -
  Horiz. % 248.56% 257.00% 258.79% 173.03% 168.65% 102.49% 100.00%
NOSH 1,071,783 1,071,783 1,068,000 703,915 660,282 394,770 390,999 18.29%
  YoY % 0.00% 0.35% 51.72% 6.61% 67.26% 0.96% -
  Horiz. % 274.11% 274.11% 273.15% 180.03% 168.87% 100.96% 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 -60.01 % 19.24 % 7.21 % 43.46 % 70.76 % 80.44 % 61.87 % -
  YoY % -411.90% 166.85% -83.41% -38.58% -12.03% 30.01% -
  Horiz. % -96.99% 31.10% 11.65% 70.24% 114.37% 130.01% 100.00%
ROE -1.89 % 0.60 % 0.25 % 1.48 % 1.87 % 1.62 % 1.66 % -
  YoY % -415.00% 140.00% -83.11% -20.86% 15.43% -2.41% -
  Horiz. % -113.86% 36.14% 15.06% 89.16% 112.65% 97.59% 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 3.79 3.90 4.31 5.53 4.93 4.61 4.43 -2.57%
  YoY % -2.82% -9.51% -22.06% 12.17% 6.94% 4.06% -
  Horiz. % 85.55% 88.04% 97.29% 124.83% 111.29% 104.06% 100.00%
EPS 1.74 1.83 2.01 1.89 2.48 2.18 2.20 -3.83%
  YoY % -4.92% -8.96% 6.35% -23.79% 13.76% -0.91% -
  Horiz. % 79.09% 83.18% 91.36% 85.91% 112.73% 99.09% 100.00%
DPS 3.37 3.85 4.16 4.15 4.37 4.28 4.28 -3.90%
  YoY % -12.47% -7.45% 0.24% -5.03% 2.10% 0.00% -
  Horiz. % 78.74% 89.95% 97.20% 96.96% 102.10% 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 3.79 3.90 4.30 3.63 3.04 1.70 1.61 15.33%
  YoY % -2.82% -9.30% 18.46% 19.41% 78.82% 5.59% -
  Horiz. % 235.40% 242.24% 267.08% 225.47% 188.82% 105.59% 100.00%
EPS 1.74 1.83 0.31 1.24 1.53 0.80 0.80 13.82%
  YoY % -4.92% 490.32% -75.00% -18.95% 91.25% 0.00% -
  Horiz. % 217.50% 228.75% 38.75% 155.00% 191.25% 100.00% 100.00%
DPS 3.37 3.85 4.15 2.73 2.69 1.58 1.56 13.69%
  YoY % -12.47% -7.23% 52.01% 1.49% 70.25% 1.28% -
  Horiz. % 216.03% 246.79% 266.03% 175.00% 172.44% 101.28% 100.00%
NAPS 1.2011 1.2419 1.2506 0.8361 0.8150 0.4953 0.4832 16.38%
  YoY % -3.29% -0.70% 49.58% 2.59% 64.55% 2.50% -
  Horiz. % 248.57% 257.02% 258.82% 173.03% 168.67% 102.50% 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 26.38 27.17 28.99 21.70 21.89 25.40 26.66 -0.18%
  YoY % -2.91% -6.28% 33.59% -0.87% -13.82% -4.73% -
  Horiz. % 98.95% 101.91% 108.74% 81.40% 82.11% 95.27% 100.00%
P/EPS -43.97 141.18 401.87 63.49 43.55 53.67 53.64 -
  YoY % -131.14% -64.87% 532.97% 45.79% -18.86% 0.06% -
  Horiz. % -81.97% 263.20% 749.20% 118.36% 81.19% 100.06% 100.00%
EY -2.27 0.71 0.25 1.57 2.30 1.86 1.86 -
  YoY % -419.72% 184.00% -84.08% -31.74% 23.66% 0.00% -
  Horiz. % -122.04% 38.17% 13.44% 84.41% 123.66% 100.00% 100.00%
DY 3.37 3.63 3.33 3.46 4.05 3.66 3.63 -1.23%
  YoY % -7.16% 9.01% -3.76% -14.57% 10.66% 0.83% -
  Horiz. % 92.84% 100.00% 91.74% 95.32% 111.57% 100.83% 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 26.38 28.71 28.29 23.69 21.89 26.49 26.21 0.11%
  YoY % -8.12% 1.48% 19.42% 8.22% -17.37% 1.07% -
  Horiz. % 100.65% 109.54% 107.94% 90.39% 83.52% 101.07% 100.00%
P/EPS -43.97 149.17 392.22 69.31 43.55 55.96 52.73 -
  YoY % -129.48% -61.97% 465.89% 59.15% -22.18% 6.13% -
  Horiz. % -83.39% 282.89% 743.83% 131.44% 82.59% 106.13% 100.00%
EY -2.27 0.67 0.25 1.44 2.30 1.79 1.90 -
  YoY % -438.81% 168.00% -82.64% -37.39% 28.49% -5.79% -
  Horiz. % -119.47% 35.26% 13.16% 75.79% 121.05% 94.21% 100.00%
DY 3.37 3.44 3.41 3.17 4.05 3.51 3.69 -1.50%
  YoY % -2.03% 0.88% 7.57% -21.73% 15.38% -4.88% -
  Horiz. % 91.33% 93.22% 92.41% 85.91% 109.76% 95.12% 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.
 


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
 
 

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