Highlights

[SENTRAL] YoY TTM Result on 2016-12-31 [#4]

Stock [SENTRAL]: SENTRAL REIT
Announcement Date 25-Jan-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     0.87%    YoY -     16.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 160,992 173,392 181,106 136,704 120,290 70,249 68,937 15.18%
  YoY % -7.15% -4.26% 32.48% 13.65% 71.23% 1.90% -
  Horiz. % 233.53% 251.52% 262.71% 198.30% 174.49% 101.90% 100.00%
PBT 35,360 79,262 69,911 62,770 60,697 40,283 36,644 -0.59%
  YoY % -55.39% 13.38% 11.38% 3.42% 50.68% 9.93% -
  Horiz. % 96.50% 216.30% 190.78% 171.30% 165.64% 109.93% 100.00%
Tax -6,238 -6,132 0 0 0 0 0 -
  YoY % -1.73% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.73% 100.00% - - - - -
NP 29,122 73,130 69,911 62,770 60,697 40,283 36,644 -3.76%
  YoY % -60.18% 4.60% 11.38% 3.42% 50.68% 9.93% -
  Horiz. % 79.47% 199.57% 190.78% 171.30% 165.64% 109.93% 100.00%
NP to SH 29,122 73,130 69,911 62,770 54,020 34,163 34,537 -2.80%
  YoY % -60.18% 4.60% 11.38% 16.20% 58.12% -1.08% -
  Horiz. % 84.32% 211.74% 202.42% 181.75% 156.41% 98.92% 100.00%
Tax Rate 17.64 % 7.74 % - % - % - % - % - % -
  YoY % 127.91% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 227.91% 100.00% - - - - -
Total Cost 131,870 100,262 111,195 73,934 59,593 29,966 32,293 26.41%
  YoY % 31.53% -9.83% 50.40% 24.06% 98.87% -7.21% -
  Horiz. % 408.35% 310.48% 344.33% 228.95% 184.54% 92.79% 100.00%
Net Worth 1,287,318 1,331,047 1,340,339 896,154 873,487 530,808 517,918 16.38%
  YoY % -3.29% -0.69% 49.57% 2.60% 64.56% 2.49% -
  Horiz. % 248.56% 257.00% 258.79% 173.03% 168.65% 102.49% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 72,881 86,593 89,605 57,146 34,342 24,754 24,626 19.81%
  YoY % -15.83% -3.36% 56.80% 66.40% 38.73% 0.52% -
  Horiz. % 295.94% 351.62% 363.85% 232.05% 139.45% 100.52% 100.00%
Div Payout % 250.26 % 118.41 % 128.17 % 91.04 % 63.57 % 72.46 % 71.31 % 23.26%
  YoY % 111.35% -7.61% 40.78% 43.21% -12.27% 1.61% -
  Horiz. % 350.95% 166.05% 179.74% 127.67% 89.15% 101.61% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,287,318 1,331,047 1,340,339 896,154 873,487 530,808 517,918 16.38%
  YoY % -3.29% -0.69% 49.57% 2.60% 64.56% 2.49% -
  Horiz. % 248.56% 257.00% 258.79% 173.03% 168.65% 102.49% 100.00%
NOSH 1,071,783 1,071,783 1,068,000 703,915 660,282 394,770 390,999 18.29%
  YoY % 0.00% 0.35% 51.72% 6.61% 67.26% 0.96% -
  Horiz. % 274.11% 274.11% 273.15% 180.03% 168.87% 100.96% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 18.09 % 42.18 % 38.60 % 45.92 % 50.46 % 57.34 % 53.16 % -16.44%
  YoY % -57.11% 9.27% -15.94% -9.00% -12.00% 7.86% -
  Horiz. % 34.03% 79.35% 72.61% 86.38% 94.92% 107.86% 100.00%
ROE 2.26 % 5.49 % 5.22 % 7.00 % 6.18 % 6.44 % 6.67 % -16.50%
  YoY % -58.83% 5.17% -25.43% 13.27% -4.04% -3.45% -
  Horiz. % 33.88% 82.31% 78.26% 104.95% 92.65% 96.55% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 15.02 16.18 16.96 19.42 18.22 17.79 17.63 -2.63%
  YoY % -7.17% -4.60% -12.67% 6.59% 2.42% 0.91% -
  Horiz. % 85.20% 91.78% 96.20% 110.15% 103.35% 100.91% 100.00%
EPS 2.72 6.82 6.55 8.92 8.18 8.65 8.83 -17.81%
  YoY % -60.12% 4.12% -26.57% 9.05% -5.43% -2.04% -
  Horiz. % 30.80% 77.24% 74.18% 101.02% 92.64% 97.96% 100.00%
DPS 6.80 8.08 8.39 8.12 5.20 6.29 6.30 1.28%
  YoY % -15.84% -3.69% 3.33% 56.15% -17.33% -0.16% -
  Horiz. % 107.94% 128.25% 133.17% 128.89% 82.54% 99.84% 100.00%
NAPS 1.2011 1.2419 1.2550 1.2731 1.3229 1.3446 1.3246 -1.62%
  YoY % -3.29% -1.04% -1.42% -3.76% -1.61% 1.51% -
  Horiz. % 90.68% 93.76% 94.75% 96.11% 99.87% 101.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,071,783
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 15.02 16.18 16.90 12.75 11.22 6.55 6.43 15.18%
  YoY % -7.17% -4.26% 32.55% 13.64% 71.30% 1.87% -
  Horiz. % 233.59% 251.63% 262.83% 198.29% 174.49% 101.87% 100.00%
EPS 2.72 6.82 6.52 5.86 5.04 3.19 3.22 -2.77%
  YoY % -60.12% 4.60% 11.26% 16.27% 57.99% -0.93% -
  Horiz. % 84.47% 211.80% 202.48% 181.99% 156.52% 99.07% 100.00%
DPS 6.80 8.08 8.36 5.33 3.20 2.31 2.30 19.79%
  YoY % -15.84% -3.35% 56.85% 66.56% 38.53% 0.43% -
  Horiz. % 295.65% 351.30% 363.48% 231.74% 139.13% 100.43% 100.00%
NAPS 1.2011 1.2419 1.2506 0.8361 0.8150 0.4953 0.4832 16.38%
  YoY % -3.29% -0.70% 49.58% 2.59% 64.55% 2.50% -
  Horiz. % 248.57% 257.02% 258.82% 173.03% 168.67% 102.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.0000 1.0600 1.2500 1.2000 1.0800 1.1700 1.1800 -
P/RPS 6.66 6.55 7.37 6.18 5.93 6.57 6.69 -0.07%
  YoY % 1.68% -11.13% 19.26% 4.22% -9.74% -1.79% -
  Horiz. % 99.55% 97.91% 110.16% 92.38% 88.64% 98.21% 100.00%
P/EPS 36.80 15.54 19.10 13.46 13.20 13.52 13.36 18.39%
  YoY % 136.81% -18.64% 41.90% 1.97% -2.37% 1.20% -
  Horiz. % 275.45% 116.32% 142.96% 100.75% 98.80% 101.20% 100.00%
EY 2.72 6.44 5.24 7.43 7.58 7.40 7.49 -15.53%
  YoY % -57.76% 22.90% -29.48% -1.98% 2.43% -1.20% -
  Horiz. % 36.32% 85.98% 69.96% 99.20% 101.20% 98.80% 100.00%
DY 6.80 7.62 6.71 6.77 4.82 5.38 5.34 4.11%
  YoY % -10.76% 13.56% -0.89% 40.46% -10.41% 0.75% -
  Horiz. % 127.34% 142.70% 125.66% 126.78% 90.26% 100.75% 100.00%
P/NAPS 0.83 0.85 1.00 0.94 0.82 0.87 0.89 -1.16%
  YoY % -2.35% -15.00% 6.38% 14.63% -5.75% -2.25% -
  Horiz. % 93.26% 95.51% 112.36% 105.62% 92.13% 97.75% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 17/01/20 17/01/19 19/01/18 25/01/17 22/01/16 19/01/15 28/01/14 -
Price 1.0000 1.1200 1.2200 1.3100 1.0800 1.2200 1.1600 -
P/RPS 6.66 6.92 7.19 6.75 5.93 6.86 6.58 0.20%
  YoY % -3.76% -3.76% 6.52% 13.83% -13.56% 4.26% -
  Horiz. % 101.22% 105.17% 109.27% 102.58% 90.12% 104.26% 100.00%
P/EPS 36.80 16.41 18.64 14.69 13.20 14.10 13.13 18.73%
  YoY % 124.25% -11.96% 26.89% 11.29% -6.38% 7.39% -
  Horiz. % 280.27% 124.98% 141.96% 111.88% 100.53% 107.39% 100.00%
EY 2.72 6.09 5.37 6.81 7.58 7.09 7.61 -15.75%
  YoY % -55.34% 13.41% -21.15% -10.16% 6.91% -6.83% -
  Horiz. % 35.74% 80.03% 70.57% 89.49% 99.61% 93.17% 100.00%
DY 6.80 7.21 6.88 6.20 4.82 5.16 5.43 3.82%
  YoY % -5.69% 4.80% 10.97% 28.63% -6.59% -4.97% -
  Horiz. % 125.23% 132.78% 126.70% 114.18% 88.77% 95.03% 100.00%
P/NAPS 0.83 0.90 0.97 1.03 0.82 0.91 0.88 -0.97%
  YoY % -7.78% -7.22% -5.83% 25.61% -9.89% 3.41% -
  Horiz. % 94.32% 102.27% 110.23% 117.05% 93.18% 103.41% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS