Highlights

[SENTRAL] YoY TTM Result on 2014-12-31 [#4]

Stock [SENTRAL]: SENTRAL REIT
Announcement Date 19-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -0.28%    YoY -     -1.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 181,106 136,704 120,290 70,249 68,937 69,490 70,266 17.08%
  YoY % 32.48% 13.65% 71.23% 1.90% -0.80% -1.10% -
  Horiz. % 257.74% 194.55% 171.19% 99.98% 98.11% 98.90% 100.00%
PBT 69,911 62,770 60,697 40,283 36,644 40,077 39,480 9.98%
  YoY % 11.38% 3.42% 50.68% 9.93% -8.57% 1.51% -
  Horiz. % 177.08% 158.99% 153.74% 102.03% 92.82% 101.51% 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 69,911 62,770 60,697 40,283 36,644 40,077 39,480 9.98%
  YoY % 11.38% 3.42% 50.68% 9.93% -8.57% 1.51% -
  Horiz. % 177.08% 158.99% 153.74% 102.03% 92.82% 101.51% 100.00%
NP to SH 69,911 62,770 54,020 34,163 34,537 34,461 34,321 12.58%
  YoY % 11.38% 16.20% 58.12% -1.08% 0.22% 0.41% -
  Horiz. % 203.70% 182.89% 157.40% 99.54% 100.63% 100.41% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 111,195 73,934 59,593 29,966 32,293 29,413 30,786 23.84%
  YoY % 50.40% 24.06% 98.87% -7.21% 9.79% -4.46% -
  Horiz. % 361.19% 240.15% 193.57% 97.34% 104.90% 95.54% 100.00%
Net Worth 1,340,339 896,154 873,487 530,808 517,918 512,121 504,807 17.66%
  YoY % 49.57% 2.60% 64.56% 2.49% 1.13% 1.45% -
  Horiz. % 265.51% 177.52% 173.03% 105.15% 102.60% 101.45% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 89,605 57,146 34,342 24,754 24,626 24,616 24,685 23.95%
  YoY % 56.80% 66.40% 38.73% 0.52% 0.04% -0.28% -
  Horiz. % 362.99% 231.50% 139.12% 100.28% 99.76% 99.72% 100.00%
Div Payout % 128.17 % 91.04 % 63.57 % 72.46 % 71.31 % 71.43 % 71.93 % 10.10%
  YoY % 40.78% 43.21% -12.27% 1.61% -0.17% -0.70% -
  Horiz. % 178.19% 126.57% 88.38% 100.74% 99.14% 99.30% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,340,339 896,154 873,487 530,808 517,918 512,121 504,807 17.66%
  YoY % 49.57% 2.60% 64.56% 2.49% 1.13% 1.45% -
  Horiz. % 265.51% 177.52% 173.03% 105.15% 102.60% 101.45% 100.00%
NOSH 1,068,000 703,915 660,282 394,770 390,999 390,098 389,903 18.27%
  YoY % 51.72% 6.61% 67.26% 0.96% 0.23% 0.05% -
  Horiz. % 273.91% 180.54% 169.35% 101.25% 100.28% 100.05% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 38.60 % 45.92 % 50.46 % 57.34 % 53.16 % 57.67 % 56.19 % -6.06%
  YoY % -15.94% -9.00% -12.00% 7.86% -7.82% 2.63% -
  Horiz. % 68.70% 81.72% 89.80% 102.05% 94.61% 102.63% 100.00%
ROE 5.22 % 7.00 % 6.18 % 6.44 % 6.67 % 6.73 % 6.80 % -4.31%
  YoY % -25.43% 13.27% -4.04% -3.45% -0.89% -1.03% -
  Horiz. % 76.76% 102.94% 90.88% 94.71% 98.09% 98.97% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 16.96 19.42 18.22 17.79 17.63 17.81 18.02 -1.00%
  YoY % -12.67% 6.59% 2.42% 0.91% -1.01% -1.17% -
  Horiz. % 94.12% 107.77% 101.11% 98.72% 97.84% 98.83% 100.00%
EPS 6.55 8.92 8.18 8.65 8.83 8.83 8.80 -4.80%
  YoY % -26.57% 9.05% -5.43% -2.04% 0.00% 0.34% -
  Horiz. % 74.43% 101.36% 92.95% 98.30% 100.34% 100.34% 100.00%
DPS 8.39 8.12 5.20 6.29 6.30 6.31 6.33 4.80%
  YoY % 3.33% 56.15% -17.33% -0.16% -0.16% -0.32% -
  Horiz. % 132.54% 128.28% 82.15% 99.37% 99.53% 99.68% 100.00%
NAPS 1.2550 1.2731 1.3229 1.3446 1.3246 1.3128 1.2947 -0.52%
  YoY % -1.42% -3.76% -1.61% 1.51% 0.90% 1.40% -
  Horiz. % 96.93% 98.33% 102.18% 103.85% 102.31% 101.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,071,783
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 16.90 12.75 11.22 6.55 6.43 6.48 6.56 17.07%
  YoY % 32.55% 13.64% 71.30% 1.87% -0.77% -1.22% -
  Horiz. % 257.62% 194.36% 171.04% 99.85% 98.02% 98.78% 100.00%
EPS 6.52 5.86 5.04 3.19 3.22 3.22 3.20 12.58%
  YoY % 11.26% 16.27% 57.99% -0.93% 0.00% 0.62% -
  Horiz. % 203.75% 183.12% 157.50% 99.69% 100.62% 100.62% 100.00%
DPS 8.36 5.33 3.20 2.31 2.30 2.30 2.30 23.97%
  YoY % 56.85% 66.56% 38.53% 0.43% 0.00% 0.00% -
  Horiz. % 363.48% 231.74% 139.13% 100.43% 100.00% 100.00% 100.00%
NAPS 1.2506 0.8361 0.8150 0.4953 0.4832 0.4778 0.4710 17.66%
  YoY % 49.58% 2.59% 64.55% 2.50% 1.13% 1.44% -
  Horiz. % 265.52% 177.52% 173.04% 105.16% 102.59% 101.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.2500 1.2000 1.0800 1.1700 1.1800 1.2300 1.0800 -
P/RPS 7.37 6.18 5.93 6.57 6.69 6.90 5.99 3.51%
  YoY % 19.26% 4.22% -9.74% -1.79% -3.04% 15.19% -
  Horiz. % 123.04% 103.17% 99.00% 109.68% 111.69% 115.19% 100.00%
P/EPS 19.10 13.46 13.20 13.52 13.36 13.92 12.27 7.65%
  YoY % 41.90% 1.97% -2.37% 1.20% -4.02% 13.45% -
  Horiz. % 155.66% 109.70% 107.58% 110.19% 108.88% 113.45% 100.00%
EY 5.24 7.43 7.58 7.40 7.49 7.18 8.15 -7.09%
  YoY % -29.48% -1.98% 2.43% -1.20% 4.32% -11.90% -
  Horiz. % 64.29% 91.17% 93.01% 90.80% 91.90% 88.10% 100.00%
DY 6.71 6.77 4.82 5.38 5.34 5.13 5.86 2.28%
  YoY % -0.89% 40.46% -10.41% 0.75% 4.09% -12.46% -
  Horiz. % 114.51% 115.53% 82.25% 91.81% 91.13% 87.54% 100.00%
P/NAPS 1.00 0.94 0.82 0.87 0.89 0.94 0.83 3.15%
  YoY % 6.38% 14.63% -5.75% -2.25% -5.32% 13.25% -
  Horiz. % 120.48% 113.25% 98.80% 104.82% 107.23% 113.25% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 19/01/18 25/01/17 22/01/16 19/01/15 28/01/14 31/01/13 18/01/12 -
Price 1.2200 1.3100 1.0800 1.2200 1.1600 1.2000 1.1100 -
P/RPS 7.19 6.75 5.93 6.86 6.58 6.74 6.16 2.61%
  YoY % 6.52% 13.83% -13.56% 4.26% -2.37% 9.42% -
  Horiz. % 116.72% 109.58% 96.27% 111.36% 106.82% 109.42% 100.00%
P/EPS 18.64 14.69 13.20 14.10 13.13 13.58 12.61 6.72%
  YoY % 26.89% 11.29% -6.38% 7.39% -3.31% 7.69% -
  Horiz. % 147.82% 116.49% 104.68% 111.82% 104.12% 107.69% 100.00%
EY 5.37 6.81 7.58 7.09 7.61 7.36 7.93 -6.28%
  YoY % -21.15% -10.16% 6.91% -6.83% 3.40% -7.19% -
  Horiz. % 67.72% 85.88% 95.59% 89.41% 95.96% 92.81% 100.00%
DY 6.88 6.20 4.82 5.16 5.43 5.26 5.70 3.18%
  YoY % 10.97% 28.63% -6.59% -4.97% 3.23% -7.72% -
  Horiz. % 120.70% 108.77% 84.56% 90.53% 95.26% 92.28% 100.00%
P/NAPS 0.97 1.03 0.82 0.91 0.88 0.91 0.86 2.02%
  YoY % -5.83% 25.61% -9.89% 3.41% -3.30% 5.81% -
  Horiz. % 112.79% 119.77% 95.35% 105.81% 102.33% 105.81% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
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
 
 

228  754  509  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.0150.00 
 BORNOIL 0.0250.00 
 DNEX 0.815-0.04 
 CAREPLS 1.22+0.25 
 SAPNRG 0.09-0.005 
 KANGER-WB 0.0050.00 
 TOPGLOV 2.64+0.39 
 LKL 0.10-0.015 
 G3 0.11-0.02 
 FITTERS 0.43-0.08 
PARTNERS & BROKERS