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.
 


TOP ARTICLES

1. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 A - SUPER BULL STOCKS - Super Positive Momentum Stocks - FOR 25 OCTOBER 2021 --- KGB & K SEE_Research
5. Palm Oil: The Investment of Successful Gurus like Dr. Neoh Soon Kean of Dynaquest, Fong Siling aka Cold Eye & Robert Kuok, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. Vietnam to open Phu Quoc island to vaccinated tourists in November Good Articles to Share
7. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
8. BursaRangers Daily Technical Picks Review (23 October 2021) BursaRangers Daily Technical Picks Review
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
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS