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
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 40,438 39,463 40,622 41,814 46,051 38,929 32,578 3.66%
  YoY % 2.47% -2.85% -2.85% -9.20% 18.29% 19.49% -
  Horiz. % 124.13% 121.13% 124.69% 128.35% 141.36% 119.49% 100.00%
PBT 3,344 13,439 -18,140 14,179 3,322 16,918 23,052 -27.49%
  YoY % -75.12% 174.08% -227.94% 326.82% -80.36% -26.61% -
  Horiz. % 14.51% 58.30% -78.69% 61.51% 14.41% 73.39% 100.00%
Tax 1,451 -1,214 -6,238 -6,132 0 0 0 -
  YoY % 219.52% 80.54% -1.73% 0.00% 0.00% 0.00% -
  Horiz. % -23.66% 19.80% 101.73% 100.00% - - -
NP 4,795 12,225 -24,378 8,047 3,322 16,918 23,052 -23.01%
  YoY % -60.78% 150.15% -402.95% 142.23% -80.36% -26.61% -
  Horiz. % 20.80% 53.03% -105.75% 34.91% 14.41% 73.39% 100.00%
NP to SH 4,795 12,225 -24,378 8,047 3,322 13,304 16,375 -18.50%
  YoY % -60.78% 150.15% -402.95% 142.23% -75.03% -18.75% -
  Horiz. % 29.28% 74.66% -148.87% 49.14% 20.29% 81.25% 100.00%
Tax Rate -43.39 % 9.03 % - % 43.25 % - % - % - % -
  YoY % -580.51% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -100.32% 20.88% 0.00% 100.00% - - -
Total Cost 35,643 27,238 65,000 33,767 42,729 22,011 9,526 24.57%
  YoY % 30.86% -58.10% 92.50% -20.97% 94.13% 131.06% -
  Horiz. % 374.17% 285.93% 682.34% 354.47% 448.55% 231.06% 100.00%
Net Worth 320,510 1,284,424 1,287,318 1,331,047 1,340,339 896,154 873,487 -15.38%
  YoY % -75.05% -0.22% -3.29% -0.69% 49.57% 2.60% -
  Horiz. % 36.69% 147.05% 147.38% 152.38% 153.45% 102.60% 100.00%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 10,721 39,120 36,119 41,263 44,428 29,212 28,854 -15.20%
  YoY % -72.59% 8.31% -12.47% -7.12% 52.09% 1.24% -
  Horiz. % 37.16% 135.58% 125.18% 143.01% 153.98% 101.24% 100.00%
Div Payout % 223.60 % 320.00 % - % 512.78 % 1,337.41 % 219.58 % 176.21 % 4.05%
  YoY % -30.12% 0.00% 0.00% -61.66% 509.08% 24.61% -
  Horiz. % 126.89% 181.60% 0.00% 291.01% 758.99% 124.61% 100.00%
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 320,510 1,284,424 1,287,318 1,331,047 1,340,339 896,154 873,487 -15.38%
  YoY % -75.05% -0.22% -3.29% -0.69% 49.57% 2.60% -
  Horiz. % 36.69% 147.05% 147.38% 152.38% 153.45% 102.60% 100.00%
NOSH 269,382 1,071,783 1,071,783 1,071,783 1,068,000 703,915 660,282 -13.87%
  YoY % -74.87% 0.00% 0.00% 0.35% 51.72% 6.61% -
  Horiz. % 40.80% 162.32% 162.32% 162.32% 161.75% 106.61% 100.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 11.86 % 30.98 % -60.01 % 19.24 % 7.21 % 43.46 % 70.76 % -25.73%
  YoY % -61.72% 151.62% -411.90% 166.85% -83.41% -38.58% -
  Horiz. % 16.76% 43.78% -84.81% 27.19% 10.19% 61.42% 100.00%
ROE 1.50 % 0.95 % -1.89 % 0.60 % 0.25 % 1.48 % 1.87 % -3.60%
  YoY % 57.89% 150.26% -415.00% 140.00% -83.11% -20.86% -
  Horiz. % 80.21% 50.80% -101.07% 32.09% 13.37% 79.14% 100.00%
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 15.01 3.68 3.79 3.90 4.31 5.53 4.93 20.37%
  YoY % 307.88% -2.90% -2.82% -9.51% -22.06% 12.17% -
  Horiz. % 304.46% 74.65% 76.88% 79.11% 87.42% 112.17% 100.00%
EPS 1.78 1.92 1.74 1.83 2.01 1.89 2.48 -5.37%
  YoY % -7.29% 10.34% -4.92% -8.96% 6.35% -23.79% -
  Horiz. % 71.77% 77.42% 70.16% 73.79% 81.05% 76.21% 100.00%
DPS 3.98 3.65 3.37 3.85 4.16 4.15 4.37 -1.54%
  YoY % 9.04% 8.31% -12.47% -7.45% 0.24% -5.03% -
  Horiz. % 91.08% 83.52% 77.12% 88.10% 95.19% 94.97% 100.00%
NAPS 1.1898 1.1984 1.2011 1.2419 1.2550 1.2731 1.3229 -1.75%
  YoY % -0.72% -0.22% -3.29% -1.04% -1.42% -3.76% -
  Horiz. % 89.94% 90.59% 90.79% 93.88% 94.87% 96.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 269,382
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 15.01 14.65 15.08 15.52 17.10 14.45 12.09 3.67%
  YoY % 2.46% -2.85% -2.84% -9.24% 18.34% 19.52% -
  Horiz. % 124.15% 121.17% 124.73% 128.37% 141.44% 119.52% 100.00%
EPS 1.78 4.54 -9.05 2.99 1.23 4.94 6.08 -18.50%
  YoY % -60.79% 150.17% -402.68% 143.09% -75.10% -18.75% -
  Horiz. % 29.28% 74.67% -148.85% 49.18% 20.23% 81.25% 100.00%
DPS 3.98 14.52 13.41 15.32 16.49 10.84 10.71 -15.20%
  YoY % -72.59% 8.28% -12.47% -7.10% 52.12% 1.21% -
  Horiz. % 37.16% 135.57% 125.21% 143.04% 153.97% 101.21% 100.00%
NAPS 1.1898 4.7680 4.7788 4.9411 4.9756 3.3267 3.2426 -15.38%
  YoY % -75.05% -0.23% -3.28% -0.69% 49.57% 2.59% -
  Horiz. % 36.69% 147.04% 147.38% 152.38% 153.44% 102.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.9050 0.8750 1.0000 1.0600 1.2500 1.2000 1.0800 -
P/RPS 6.03 23.76 26.38 27.17 28.99 21.70 21.89 -19.32%
  YoY % -74.62% -9.93% -2.91% -6.28% 33.59% -0.87% -
  Horiz. % 27.55% 108.54% 120.51% 124.12% 132.43% 99.13% 100.00%
P/EPS 50.84 76.71 -43.97 141.18 401.87 63.49 43.55 2.61%
  YoY % -33.72% 274.46% -131.14% -64.87% 532.97% 45.79% -
  Horiz. % 116.74% 176.14% -100.96% 324.18% 922.78% 145.79% 100.00%
EY 1.97 1.30 -2.27 0.71 0.25 1.57 2.30 -2.55%
  YoY % 51.54% 157.27% -419.72% 184.00% -84.08% -31.74% -
  Horiz. % 85.65% 56.52% -98.70% 30.87% 10.87% 68.26% 100.00%
DY 4.40 4.17 3.37 3.63 3.33 3.46 4.05 1.39%
  YoY % 5.52% 23.74% -7.16% 9.01% -3.76% -14.57% -
  Horiz. % 108.64% 102.96% 83.21% 89.63% 82.22% 85.43% 100.00%
P/NAPS 0.76 0.73 0.83 0.85 1.00 0.94 0.82 -1.26%
  YoY % 4.11% -12.05% -2.35% -15.00% 6.38% 14.63% -
  Horiz. % 92.68% 89.02% 101.22% 103.66% 121.95% 114.63% 100.00%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 20/01/22 19/01/21 17/01/20 17/01/19 19/01/18 25/01/17 22/01/16 -
Price 0.9150 0.9100 1.0000 1.1200 1.2200 1.3100 1.0800 -
P/RPS 6.10 24.71 26.38 28.71 28.29 23.69 21.89 -19.17%
  YoY % -75.31% -6.33% -8.12% 1.48% 19.42% 8.22% -
  Horiz. % 27.87% 112.88% 120.51% 131.16% 129.24% 108.22% 100.00%
P/EPS 51.40 79.78 -43.97 149.17 392.22 69.31 43.55 2.80%
  YoY % -35.57% 281.44% -129.48% -61.97% 465.89% 59.15% -
  Horiz. % 118.03% 183.19% -100.96% 342.53% 900.62% 159.15% 100.00%
EY 1.95 1.25 -2.27 0.67 0.25 1.44 2.30 -2.71%
  YoY % 56.00% 155.07% -438.81% 168.00% -82.64% -37.39% -
  Horiz. % 84.78% 54.35% -98.70% 29.13% 10.87% 62.61% 100.00%
DY 4.35 4.01 3.37 3.44 3.41 3.17 4.05 1.20%
  YoY % 8.48% 18.99% -2.03% 0.88% 7.57% -21.73% -
  Horiz. % 107.41% 99.01% 83.21% 84.94% 84.20% 78.27% 100.00%
P/NAPS 0.77 0.76 0.83 0.90 0.97 1.03 0.82 -1.04%
  YoY % 1.32% -8.43% -7.78% -7.22% -5.83% 25.61% -
  Horiz. % 93.90% 92.68% 101.22% 109.76% 118.29% 125.61% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

374  393  584  1525 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.985+0.02 
 SMTRACK 0.19-0.03 
 G3 0.080.00 
 SAPNRG 0.045-0.005 
 MATANG 0.10+0.01 
 AGES 0.0250.00 
 INARI 3.24-0.05 
 WIDAD 0.375+0.005 
 CUSCAPI 0.425+0.03 
 ATAIMS 0.495-0.025 
PARTNERS & BROKERS