Highlights

[SENTRAL] YoY TTM Result on 2015-06-30 [#2]

Stock [SENTRAL]: SENTRAL REIT
Announcement Date 22-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     14.79%    YoY -     14.91%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 178,910 161,607 134,451 86,499 68,970 68,783 70,348 16.82%
  YoY % 10.71% 20.20% 55.44% 25.42% 0.27% -2.22% -
  Horiz. % 254.32% 229.73% 191.12% 122.96% 98.04% 97.78% 100.00%
PBT 69,198 77,353 69,411 45,470 36,351 39,854 39,869 9.62%
  YoY % -10.54% 11.44% 52.65% 25.09% -8.79% -0.04% -
  Horiz. % 173.56% 194.02% 174.10% 114.05% 91.18% 99.96% 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 69,198 77,353 69,411 45,470 36,351 39,854 39,869 9.62%
  YoY % -10.54% 11.44% 52.65% 25.09% -8.79% -0.04% -
  Horiz. % 173.56% 194.02% 174.10% 114.05% 91.18% 99.96% 100.00%
NP to SH 69,198 73,739 62,734 39,350 34,244 34,238 34,710 12.18%
  YoY % -6.16% 17.54% 59.43% 14.91% 0.02% -1.36% -
  Horiz. % 199.36% 212.44% 180.74% 113.37% 98.66% 98.64% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 109,712 84,254 65,040 41,029 32,619 28,929 30,479 23.78%
  YoY % 30.22% 29.54% 58.52% 25.78% 12.76% -5.09% -
  Horiz. % 359.96% 276.43% 213.39% 134.61% 107.02% 94.91% 100.00%
Net Worth 1,343,485 1,359,243 871,577 803,420 534,792 529,908 505,582 17.68%
  YoY % -1.16% 55.95% 8.48% 50.23% 0.92% 4.81% -
  Horiz. % 265.73% 268.85% 172.39% 158.91% 105.78% 104.81% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 89,758 74,388 41,073 38,099 24,593 24,588 24,686 23.99%
  YoY % 20.66% 81.11% 7.81% 54.92% 0.02% -0.40% -
  Horiz. % 363.60% 301.34% 166.38% 154.33% 99.62% 99.60% 100.00%
Div Payout % 129.71 % 100.88 % 65.47 % 96.82 % 71.82 % 71.82 % 71.12 % 10.53%
  YoY % 28.58% 54.09% -32.38% 34.81% 0.00% 0.98% -
  Horiz. % 182.38% 141.84% 92.06% 136.14% 100.98% 100.98% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,343,485 1,359,243 871,577 803,420 534,792 529,908 505,582 17.68%
  YoY % -1.16% 55.95% 8.48% 50.23% 0.92% 4.81% -
  Horiz. % 265.73% 268.85% 172.39% 158.91% 105.78% 104.81% 100.00%
NOSH 1,071,616 1,068,000 660,386 619,636 390,958 390,701 390,170 18.33%
  YoY % 0.34% 61.72% 6.58% 58.49% 0.07% 0.14% -
  Horiz. % 274.65% 273.73% 169.26% 158.81% 100.20% 100.14% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 38.68 % 47.86 % 51.63 % 52.57 % 52.71 % 57.94 % 56.67 % -6.16%
  YoY % -19.18% -7.30% -1.79% -0.27% -9.03% 2.24% -
  Horiz. % 68.25% 84.45% 91.11% 92.77% 93.01% 102.24% 100.00%
ROE 5.15 % 5.43 % 7.20 % 4.90 % 6.40 % 6.46 % 6.87 % -4.69%
  YoY % -5.16% -24.58% 46.94% -23.44% -0.93% -5.97% -
  Horiz. % 74.96% 79.04% 104.80% 71.32% 93.16% 94.03% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 16.70 15.13 20.36 13.96 17.64 17.60 18.03 -1.27%
  YoY % 10.38% -25.69% 45.85% -20.86% 0.23% -2.38% -
  Horiz. % 92.62% 83.92% 112.92% 77.43% 97.84% 97.62% 100.00%
EPS 6.46 6.90 9.50 6.35 8.76 8.76 8.90 -5.20%
  YoY % -6.38% -27.37% 49.61% -27.51% 0.00% -1.57% -
  Horiz. % 72.58% 77.53% 106.74% 71.35% 98.43% 98.43% 100.00%
DPS 8.39 6.97 6.22 6.15 6.29 6.30 6.33 4.81%
  YoY % 20.37% 12.06% 1.14% -2.23% -0.16% -0.47% -
  Horiz. % 132.54% 110.11% 98.26% 97.16% 99.37% 99.53% 100.00%
NAPS 1.2537 1.2727 1.3198 1.2966 1.3679 1.3563 1.2958 -0.55%
  YoY % -1.49% -3.57% 1.79% -5.21% 0.86% 4.67% -
  Horiz. % 96.75% 98.22% 101.85% 100.06% 105.56% 104.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,071,783
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 16.69 15.08 12.54 8.07 6.44 6.42 6.56 16.83%
  YoY % 10.68% 20.26% 55.39% 25.31% 0.31% -2.13% -
  Horiz. % 254.42% 229.88% 191.16% 123.02% 98.17% 97.87% 100.00%
EPS 6.46 6.88 5.85 3.67 3.20 3.19 3.24 12.18%
  YoY % -6.10% 17.61% 59.40% 14.69% 0.31% -1.54% -
  Horiz. % 199.38% 212.35% 180.56% 113.27% 98.77% 98.46% 100.00%
DPS 8.37 6.94 3.83 3.55 2.29 2.29 2.30 24.01%
  YoY % 20.61% 81.20% 7.89% 55.02% 0.00% -0.43% -
  Horiz. % 363.91% 301.74% 166.52% 154.35% 99.57% 99.57% 100.00%
NAPS 1.2535 1.2682 0.8132 0.7496 0.4990 0.4944 0.4717 17.68%
  YoY % -1.16% 55.95% 8.48% 50.22% 0.93% 4.81% -
  Horiz. % 265.74% 268.86% 172.40% 158.91% 105.79% 104.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.1400 1.3100 1.1600 1.1700 1.1700 1.2200 1.1700 -
P/RPS 6.83 8.66 5.70 8.38 6.63 6.93 6.49 0.85%
  YoY % -21.13% 51.93% -31.98% 26.40% -4.33% 6.78% -
  Horiz. % 105.24% 133.44% 87.83% 129.12% 102.16% 106.78% 100.00%
P/EPS 17.65 18.97 12.21 18.42 13.36 13.92 13.15 5.03%
  YoY % -6.96% 55.36% -33.71% 37.87% -4.02% 5.86% -
  Horiz. % 134.22% 144.26% 92.85% 140.08% 101.60% 105.86% 100.00%
EY 5.66 5.27 8.19 5.43 7.49 7.18 7.60 -4.79%
  YoY % 7.40% -35.65% 50.83% -27.50% 4.32% -5.53% -
  Horiz. % 74.47% 69.34% 107.76% 71.45% 98.55% 94.47% 100.00%
DY 7.36 5.32 5.36 5.26 5.38 5.16 5.41 5.26%
  YoY % 38.35% -0.75% 1.90% -2.23% 4.26% -4.62% -
  Horiz. % 136.04% 98.34% 99.08% 97.23% 99.45% 95.38% 100.00%
P/NAPS 0.91 1.03 0.88 0.90 0.86 0.90 0.90 0.18%
  YoY % -11.65% 17.05% -2.22% 4.65% -4.44% 0.00% -
  Horiz. % 101.11% 114.44% 97.78% 100.00% 95.56% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 08/08/18 11/08/17 02/08/16 22/07/15 22/07/14 01/08/13 13/07/12 -
Price 1.1700 1.3200 1.2000 1.1700 1.1900 1.2200 1.1900 -
P/RPS 7.01 8.72 5.89 8.38 6.75 6.93 6.60 1.01%
  YoY % -19.61% 48.05% -29.71% 24.15% -2.60% 5.00% -
  Horiz. % 106.21% 132.12% 89.24% 126.97% 102.27% 105.00% 100.00%
P/EPS 18.12 19.12 12.63 18.42 13.59 13.92 13.38 5.18%
  YoY % -5.23% 51.39% -31.43% 35.54% -2.37% 4.04% -
  Horiz. % 135.43% 142.90% 94.39% 137.67% 101.57% 104.04% 100.00%
EY 5.52 5.23 7.92 5.43 7.36 7.18 7.48 -4.94%
  YoY % 5.54% -33.96% 45.86% -26.22% 2.51% -4.01% -
  Horiz. % 73.80% 69.92% 105.88% 72.59% 98.40% 95.99% 100.00%
DY 7.17 5.28 5.18 5.26 5.29 5.16 5.32 5.10%
  YoY % 35.80% 1.93% -1.52% -0.57% 2.52% -3.01% -
  Horiz. % 134.77% 99.25% 97.37% 98.87% 99.44% 96.99% 100.00%
P/NAPS 0.93 1.04 0.91 0.90 0.87 0.90 0.92 0.18%
  YoY % -10.58% 14.29% 1.11% 3.45% -3.33% -2.17% -
  Horiz. % 101.09% 113.04% 98.91% 97.83% 94.57% 97.83% 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. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Biden sparks confusion with commitment to Taiwan’s defence if Beijing attacks Good Articles to Share
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
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS