Highlights

[SENTRAL] YoY TTM Result on 2013-09-30 [#3]

Stock [SENTRAL]: SENTRAL REIT
Announcement Date 07-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -1.12%    YoY -     -2.19%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 135,469 100,779 69,374 68,761 69,868 70,128 68,913 11.91%
  YoY % 34.42% 45.27% 0.89% -1.58% -0.37% 1.76% -
  Horiz. % 196.58% 146.24% 100.67% 99.78% 101.39% 101.76% 100.00%
PBT 68,904 52,271 36,366 39,470 39,772 55,441 34,605 12.15%
  YoY % 31.82% 43.74% -7.86% -0.76% -28.26% 60.21% -
  Horiz. % 199.12% 151.05% 105.09% 114.06% 114.93% 160.21% 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 68,904 52,271 36,366 39,470 39,772 55,441 34,605 12.15%
  YoY % 31.82% 43.74% -7.86% -0.76% -28.26% 60.21% -
  Horiz. % 199.12% 151.05% 105.09% 114.06% 114.93% 160.21% 100.00%
NP to SH 62,227 46,151 34,259 33,854 34,613 34,373 33,336 10.95%
  YoY % 34.83% 34.71% 1.20% -2.19% 0.70% 3.11% -
  Horiz. % 186.67% 138.44% 102.77% 101.55% 103.83% 103.11% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 66,565 48,508 33,008 29,291 30,096 14,687 34,308 11.67%
  YoY % 37.22% 46.96% 12.69% -2.67% 104.92% -57.19% -
  Horiz. % 194.02% 141.39% 96.21% 85.38% 87.72% 42.81% 100.00%
Net Worth 872,242 868,333 526,422 521,294 506,724 499,122 476,844 10.58%
  YoY % 0.45% 64.95% 0.98% 2.88% 1.52% 4.67% -
  Horiz. % 182.92% 182.10% 110.40% 109.32% 106.27% 104.67% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 41,073 38,099 24,593 24,588 24,686 24,243 22,508 10.53%
  YoY % 7.81% 54.92% 0.02% -0.40% 1.83% 7.71% -
  Horiz. % 182.48% 169.27% 109.26% 109.24% 109.68% 107.71% 100.00%
Div Payout % 66.01 % 82.55 % 71.79 % 72.63 % 71.32 % 70.53 % 67.52 % -0.38%
  YoY % -20.04% 14.99% -1.16% 1.84% 1.12% 4.46% -
  Horiz. % 97.76% 122.26% 106.32% 107.57% 105.63% 104.46% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 872,242 868,333 526,422 521,294 506,724 499,122 476,844 10.58%
  YoY % 0.45% 64.95% 0.98% 2.88% 1.52% 4.67% -
  Horiz. % 182.92% 182.10% 110.40% 109.32% 106.27% 104.67% 100.00%
NOSH 662,043 661,134 390,087 389,432 390,840 389,999 390,855 9.17%
  YoY % 0.14% 69.48% 0.17% -0.36% 0.22% -0.22% -
  Horiz. % 169.38% 169.15% 99.80% 99.64% 100.00% 99.78% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 50.86 % 51.87 % 52.42 % 57.40 % 56.92 % 79.06 % 50.22 % 0.21%
  YoY % -1.95% -1.05% -8.68% 0.84% -28.00% 57.43% -
  Horiz. % 101.27% 103.29% 104.38% 114.30% 113.34% 157.43% 100.00%
ROE 7.13 % 5.31 % 6.51 % 6.49 % 6.83 % 6.89 % 6.99 % 0.33%
  YoY % 34.27% -18.43% 0.31% -4.98% -0.87% -1.43% -
  Horiz. % 102.00% 75.97% 93.13% 92.85% 97.71% 98.57% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.46 15.24 17.78 17.66 17.88 17.98 17.63 2.51%
  YoY % 34.25% -14.29% 0.68% -1.23% -0.56% 1.99% -
  Horiz. % 116.05% 86.44% 100.85% 100.17% 101.42% 101.99% 100.00%
EPS 9.40 6.98 8.78 8.69 8.86 8.81 8.53 1.63%
  YoY % 34.67% -20.50% 1.04% -1.92% 0.57% 3.28% -
  Horiz. % 110.20% 81.83% 102.93% 101.88% 103.87% 103.28% 100.00%
DPS 6.22 5.76 6.29 6.30 6.33 6.21 5.76 1.29%
  YoY % 7.99% -8.43% -0.16% -0.47% 1.93% 7.81% -
  Horiz. % 107.99% 100.00% 109.20% 109.38% 109.90% 107.81% 100.00%
NAPS 1.3175 1.3134 1.3495 1.3386 1.2965 1.2798 1.2200 1.29%
  YoY % 0.31% -2.68% 0.81% 3.25% 1.30% 4.90% -
  Horiz. % 107.99% 107.66% 110.61% 109.72% 106.27% 104.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,071,783
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.64 9.40 6.47 6.42 6.52 6.54 6.43 11.91%
  YoY % 34.47% 45.29% 0.78% -1.53% -0.31% 1.71% -
  Horiz. % 196.58% 146.19% 100.62% 99.84% 101.40% 101.71% 100.00%
EPS 5.81 4.31 3.20 3.16 3.23 3.21 3.11 10.97%
  YoY % 34.80% 34.69% 1.27% -2.17% 0.62% 3.22% -
  Horiz. % 186.82% 138.59% 102.89% 101.61% 103.86% 103.22% 100.00%
DPS 3.83 3.55 2.29 2.29 2.30 2.26 2.10 10.52%
  YoY % 7.89% 55.02% 0.00% -0.43% 1.77% 7.62% -
  Horiz. % 182.38% 169.05% 109.05% 109.05% 109.52% 107.62% 100.00%
NAPS 0.8138 0.8102 0.4912 0.4864 0.4728 0.4657 0.4449 10.58%
  YoY % 0.44% 64.94% 0.99% 2.88% 1.52% 4.68% -
  Horiz. % 182.92% 182.11% 110.41% 109.33% 106.27% 104.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.2500 1.1300 1.1600 1.1800 1.1800 1.0000 1.0000 -
P/RPS 6.11 7.41 6.52 6.68 6.60 5.56 5.67 1.25%
  YoY % -17.54% 13.65% -2.40% 1.21% 18.71% -1.94% -
  Horiz. % 107.76% 130.69% 114.99% 117.81% 116.40% 98.06% 100.00%
P/EPS 13.30 16.19 13.21 13.57 13.32 11.35 11.72 2.13%
  YoY % -17.85% 22.56% -2.65% 1.88% 17.36% -3.16% -
  Horiz. % 113.48% 138.14% 112.71% 115.78% 113.65% 96.84% 100.00%
EY 7.52 6.18 7.57 7.37 7.51 8.81 8.53 -2.08%
  YoY % 21.68% -18.36% 2.71% -1.86% -14.76% 3.28% -
  Horiz. % 88.16% 72.45% 88.75% 86.40% 88.04% 103.28% 100.00%
DY 4.98 5.10 5.42 5.34 5.36 6.21 5.76 -2.39%
  YoY % -2.35% -5.90% 1.50% -0.37% -13.69% 7.81% -
  Horiz. % 86.46% 88.54% 94.10% 92.71% 93.06% 107.81% 100.00%
P/NAPS 0.95 0.86 0.86 0.88 0.91 0.78 0.82 2.48%
  YoY % 10.47% 0.00% -2.27% -3.30% 16.67% -4.88% -
  Horiz. % 115.85% 104.88% 104.88% 107.32% 110.98% 95.12% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 26/10/16 05/11/15 26/11/14 07/11/13 31/10/12 03/11/11 19/10/10 -
Price 1.2700 1.1500 1.1900 1.1600 1.2300 1.0600 1.0200 -
P/RPS 6.21 7.54 6.69 6.57 6.88 5.89 5.79 1.17%
  YoY % -17.64% 12.71% 1.83% -4.51% 16.81% 1.73% -
  Horiz. % 107.25% 130.22% 115.54% 113.47% 118.83% 101.73% 100.00%
P/EPS 13.51 16.47 13.55 13.34 13.89 12.03 11.96 2.05%
  YoY % -17.97% 21.55% 1.57% -3.96% 15.46% 0.59% -
  Horiz. % 112.96% 137.71% 113.29% 111.54% 116.14% 100.59% 100.00%
EY 7.40 6.07 7.38 7.49 7.20 8.31 8.36 -2.01%
  YoY % 21.91% -17.75% -1.47% 4.03% -13.36% -0.60% -
  Horiz. % 88.52% 72.61% 88.28% 89.59% 86.12% 99.40% 100.00%
DY 4.90 5.01 5.29 5.43 5.15 5.86 5.65 -2.34%
  YoY % -2.20% -5.29% -2.58% 5.44% -12.12% 3.72% -
  Horiz. % 86.73% 88.67% 93.63% 96.11% 91.15% 103.72% 100.00%
P/NAPS 0.96 0.88 0.88 0.87 0.95 0.83 0.84 2.25%
  YoY % 9.09% 0.00% 1.15% -8.42% 14.46% -1.19% -
  Horiz. % 114.29% 104.76% 104.76% 103.57% 113.10% 98.81% 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. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
4. MYEG – Slightly Bigger-than-expected Placement KL Trader Investment Research Articles
5. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
6. Supermax Corporation - Hit by CBP WRO Kenanga Research & Investment
7. Supermax seeking clarity from US Customs and Border Protection on Withhold Release Order issuance save malaysia!
8. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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