Highlights

[SENTRAL] YoY Quarter Result on 2018-12-31 [#4]

Stock [SENTRAL]: SENTRAL REIT
Announcement Date 17-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -60.91%    YoY -     142.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 39,463 40,622 41,814 46,051 38,929 32,578 18,183 13.77%
  YoY % -2.85% -2.85% -9.20% 18.29% 19.49% 79.17% -
  Horiz. % 217.03% 223.41% 229.96% 253.26% 214.10% 179.17% 100.00%
PBT 13,439 -18,140 14,179 3,322 16,918 23,052 14,626 -1.40%
  YoY % 174.08% -227.94% 326.82% -80.36% -26.61% 57.61% -
  Horiz. % 91.88% -124.03% 96.94% 22.71% 115.67% 157.61% 100.00%
Tax -1,214 -6,238 -6,132 0 0 0 0 -
  YoY % 80.54% -1.73% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19.80% 101.73% 100.00% - - - -
NP 12,225 -24,378 8,047 3,322 16,918 23,052 14,626 -2.94%
  YoY % 150.15% -402.95% 142.23% -80.36% -26.61% 57.61% -
  Horiz. % 83.58% -166.68% 55.02% 22.71% 115.67% 157.61% 100.00%
NP to SH 12,225 -24,378 8,047 3,322 13,304 16,375 8,606 6.02%
  YoY % 150.15% -402.95% 142.23% -75.03% -18.75% 90.27% -
  Horiz. % 142.05% -283.27% 93.50% 38.60% 154.59% 190.27% 100.00%
Tax Rate 9.03 % - % 43.25 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20.88% 0.00% 100.00% - - - -
Total Cost 27,238 65,000 33,767 42,729 22,011 9,526 3,557 40.35%
  YoY % -58.10% 92.50% -20.97% 94.13% 131.06% 167.81% -
  Horiz. % 765.76% 1,827.38% 949.31% 1,201.27% 618.81% 267.81% 100.00%
Net Worth 1,284,424 1,287,318 1,331,047 1,340,339 896,154 873,487 530,808 15.85%
  YoY % -0.22% -3.29% -0.69% 49.57% 2.60% 64.56% -
  Horiz. % 241.98% 242.52% 250.76% 252.51% 168.83% 164.56% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 39,120 36,119 41,263 44,428 29,212 28,854 16,896 15.00%
  YoY % 8.31% -12.47% -7.12% 52.09% 1.24% 70.77% -
  Horiz. % 231.53% 213.77% 244.22% 262.95% 172.89% 170.77% 100.00%
Div Payout % 320.00 % - % 512.78 % 1,337.41 % 219.58 % 176.21 % 196.33 % 8.47%
  YoY % 0.00% 0.00% -61.66% 509.08% 24.61% -10.25% -
  Horiz. % 162.99% 0.00% 261.18% 681.21% 111.84% 89.75% 100.00%
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,284,424 1,287,318 1,331,047 1,340,339 896,154 873,487 530,808 15.85%
  YoY % -0.22% -3.29% -0.69% 49.57% 2.60% 64.56% -
  Horiz. % 241.98% 242.52% 250.76% 252.51% 168.83% 164.56% 100.00%
NOSH 1,071,783 1,071,783 1,071,783 1,068,000 703,915 660,282 394,770 18.09%
  YoY % 0.00% 0.00% 0.35% 51.72% 6.61% 67.26% -
  Horiz. % 271.50% 271.50% 271.50% 270.54% 178.31% 167.26% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 30.98 % -60.01 % 19.24 % 7.21 % 43.46 % 70.76 % 80.44 % -14.69%
  YoY % 151.62% -411.90% 166.85% -83.41% -38.58% -12.03% -
  Horiz. % 38.51% -74.60% 23.92% 8.96% 54.03% 87.97% 100.00%
ROE 0.95 % -1.89 % 0.60 % 0.25 % 1.48 % 1.87 % 1.62 % -8.50%
  YoY % 150.26% -415.00% 140.00% -83.11% -20.86% 15.43% -
  Horiz. % 58.64% -116.67% 37.04% 15.43% 91.36% 115.43% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 3.68 3.79 3.90 4.31 5.53 4.93 4.61 -3.68%
  YoY % -2.90% -2.82% -9.51% -22.06% 12.17% 6.94% -
  Horiz. % 79.83% 82.21% 84.60% 93.49% 119.96% 106.94% 100.00%
EPS 1.92 1.74 1.83 2.01 1.89 2.48 2.18 -2.09%
  YoY % 10.34% -4.92% -8.96% 6.35% -23.79% 13.76% -
  Horiz. % 88.07% 79.82% 83.94% 92.20% 86.70% 113.76% 100.00%
DPS 3.65 3.37 3.85 4.16 4.15 4.37 4.28 -2.62%
  YoY % 8.31% -12.47% -7.45% 0.24% -5.03% 2.10% -
  Horiz. % 85.28% 78.74% 89.95% 97.20% 96.96% 102.10% 100.00%
NAPS 1.1984 1.2011 1.2419 1.2550 1.2731 1.3229 1.3446 -1.90%
  YoY % -0.22% -3.29% -1.04% -1.42% -3.76% -1.61% -
  Horiz. % 89.13% 89.33% 92.36% 93.34% 94.68% 98.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,071,783
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 3.68 3.79 3.90 4.30 3.63 3.04 1.70 13.72%
  YoY % -2.90% -2.82% -9.30% 18.46% 19.41% 78.82% -
  Horiz. % 216.47% 222.94% 229.41% 252.94% 213.53% 178.82% 100.00%
EPS 1.92 1.74 1.83 0.31 1.24 1.53 0.80 15.69%
  YoY % 10.34% -4.92% 490.32% -75.00% -18.95% 91.25% -
  Horiz. % 240.00% 217.50% 228.75% 38.75% 155.00% 191.25% 100.00%
DPS 3.65 3.37 3.85 4.15 2.73 2.69 1.58 14.96%
  YoY % 8.31% -12.47% -7.23% 52.01% 1.49% 70.25% -
  Horiz. % 231.01% 213.29% 243.67% 262.66% 172.78% 170.25% 100.00%
NAPS 1.1984 1.2011 1.2419 1.2506 0.8361 0.8150 0.4953 15.85%
  YoY % -0.22% -3.29% -0.70% 49.58% 2.59% 64.55% -
  Horiz. % 241.95% 242.50% 250.74% 252.49% 168.81% 164.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.8750 1.0000 1.0600 1.2500 1.2000 1.0800 1.1700 -
P/RPS 23.76 26.38 27.17 28.99 21.70 21.89 25.40 -1.11%
  YoY % -9.93% -2.91% -6.28% 33.59% -0.87% -13.82% -
  Horiz. % 93.54% 103.86% 106.97% 114.13% 85.43% 86.18% 100.00%
P/EPS 76.71 -43.97 141.18 401.87 63.49 43.55 53.67 6.13%
  YoY % 274.46% -131.14% -64.87% 532.97% 45.79% -18.86% -
  Horiz. % 142.93% -81.93% 263.05% 748.78% 118.30% 81.14% 100.00%
EY 1.30 -2.27 0.71 0.25 1.57 2.30 1.86 -5.79%
  YoY % 157.27% -419.72% 184.00% -84.08% -31.74% 23.66% -
  Horiz. % 69.89% -122.04% 38.17% 13.44% 84.41% 123.66% 100.00%
DY 4.17 3.37 3.63 3.33 3.46 4.05 3.66 2.20%
  YoY % 23.74% -7.16% 9.01% -3.76% -14.57% 10.66% -
  Horiz. % 113.93% 92.08% 99.18% 90.98% 94.54% 110.66% 100.00%
P/NAPS 0.73 0.83 0.85 1.00 0.94 0.82 0.87 -2.88%
  YoY % -12.05% -2.35% -15.00% 6.38% 14.63% -5.75% -
  Horiz. % 83.91% 95.40% 97.70% 114.94% 108.05% 94.25% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 19/01/21 17/01/20 17/01/19 19/01/18 25/01/17 22/01/16 19/01/15 -
Price 0.9100 1.0000 1.1200 1.2200 1.3100 1.0800 1.2200 -
P/RPS 24.71 26.38 28.71 28.29 23.69 21.89 26.49 -1.15%
  YoY % -6.33% -8.12% 1.48% 19.42% 8.22% -17.37% -
  Horiz. % 93.28% 99.58% 108.38% 106.80% 89.43% 82.63% 100.00%
P/EPS 79.78 -43.97 149.17 392.22 69.31 43.55 55.96 6.08%
  YoY % 281.44% -129.48% -61.97% 465.89% 59.15% -22.18% -
  Horiz. % 142.57% -78.57% 266.57% 700.89% 123.86% 77.82% 100.00%
EY 1.25 -2.27 0.67 0.25 1.44 2.30 1.79 -5.80%
  YoY % 155.07% -438.81% 168.00% -82.64% -37.39% 28.49% -
  Horiz. % 69.83% -126.82% 37.43% 13.97% 80.45% 128.49% 100.00%
DY 4.01 3.37 3.44 3.41 3.17 4.05 3.51 2.24%
  YoY % 18.99% -2.03% 0.88% 7.57% -21.73% 15.38% -
  Horiz. % 114.25% 96.01% 98.01% 97.15% 90.31% 115.38% 100.00%
P/NAPS 0.76 0.83 0.90 0.97 1.03 0.82 0.91 -2.95%
  YoY % -8.43% -7.78% -7.22% -5.83% 25.61% -9.89% -
  Horiz. % 83.52% 91.21% 98.90% 106.59% 113.19% 90.11% 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. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
5. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
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
 
 

94  95  462  1658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.810.00 
 IMPIANA 0.09+0.015 
 KNM 0.24+0.01 
 VS-WB 0.59+0.01 
 TFP 0.105-0.005 
 DESTINI 0.265+0.015 
 VIS 1.60+0.23 
 KAB-WA 0.05-0.005 
 SKPRES-WB 0.2750.00 
 NWP 0.230.00 
PARTNERS & BROKERS