Highlights

[SENTRAL] YoY TTM Result on 2017-12-31 [#4]

Stock [SENTRAL]: SENTRAL REIT
Announcement Date 19-Jan-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -12.49%    YoY -     11.38%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 164,013 160,992 173,392 181,106 136,704 120,290 70,249 15.16%
  YoY % 1.88% -7.15% -4.26% 32.48% 13.65% 71.23% -
  Horiz. % 233.47% 229.17% 246.82% 257.81% 194.60% 171.23% 100.00%
PBT 73,783 35,360 79,262 69,911 62,770 60,697 40,283 10.60%
  YoY % 108.66% -55.39% 13.38% 11.38% 3.42% 50.68% -
  Horiz. % 183.16% 87.78% 196.76% 173.55% 155.82% 150.68% 100.00%
Tax -1,214 -6,238 -6,132 0 0 0 0 -
  YoY % 80.54% -1.73% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19.80% 101.73% 100.00% - - - -
NP 72,569 29,122 73,130 69,911 62,770 60,697 40,283 10.30%
  YoY % 149.19% -60.18% 4.60% 11.38% 3.42% 50.68% -
  Horiz. % 180.15% 72.29% 181.54% 173.55% 155.82% 150.68% 100.00%
NP to SH 72,569 29,122 73,130 69,911 62,770 54,020 34,163 13.37%
  YoY % 149.19% -60.18% 4.60% 11.38% 16.20% 58.12% -
  Horiz. % 212.42% 85.24% 214.06% 204.64% 183.74% 158.12% 100.00%
Tax Rate 1.65 % 17.64 % 7.74 % - % - % - % - % -
  YoY % -90.65% 127.91% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 21.32% 227.91% 100.00% - - - -
Total Cost 91,444 131,870 100,262 111,195 73,934 59,593 29,966 20.42%
  YoY % -30.66% 31.53% -9.83% 50.40% 24.06% 98.87% -
  Horiz. % 305.16% 440.07% 334.59% 371.07% 246.73% 198.87% 100.00%
Net Worth 1,284,424 1,287,318 1,331,047 1,340,339 896,154 873,487 530,808 15.85%
  YoY % -0.22% -3.29% -0.69% 49.57% 2.60% 64.56% -
  Horiz. % 241.98% 242.52% 250.76% 252.51% 168.83% 164.56% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 75,882 72,881 86,593 89,605 57,146 34,342 24,754 20.51%
  YoY % 4.12% -15.83% -3.36% 56.80% 66.40% 38.73% -
  Horiz. % 306.54% 294.42% 349.81% 361.98% 230.85% 138.73% 100.00%
Div Payout % 104.57 % 250.26 % 118.41 % 128.17 % 91.04 % 63.57 % 72.46 % 6.30%
  YoY % -58.22% 111.35% -7.61% 40.78% 43.21% -12.27% -
  Horiz. % 144.31% 345.38% 163.41% 176.88% 125.64% 87.73% 100.00%
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,284,424 1,287,318 1,331,047 1,340,339 896,154 873,487 530,808 15.85%
  YoY % -0.22% -3.29% -0.69% 49.57% 2.60% 64.56% -
  Horiz. % 241.98% 242.52% 250.76% 252.51% 168.83% 164.56% 100.00%
NOSH 1,071,783 1,071,783 1,071,783 1,068,000 703,915 660,282 394,770 18.09%
  YoY % 0.00% 0.00% 0.35% 51.72% 6.61% 67.26% -
  Horiz. % 271.50% 271.50% 271.50% 270.54% 178.31% 167.26% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 44.25 % 18.09 % 42.18 % 38.60 % 45.92 % 50.46 % 57.34 % -4.22%
  YoY % 144.61% -57.11% 9.27% -15.94% -9.00% -12.00% -
  Horiz. % 77.17% 31.55% 73.56% 67.32% 80.08% 88.00% 100.00%
ROE 5.65 % 2.26 % 5.49 % 5.22 % 7.00 % 6.18 % 6.44 % -2.16%
  YoY % 150.00% -58.83% 5.17% -25.43% 13.27% -4.04% -
  Horiz. % 87.73% 35.09% 85.25% 81.06% 108.70% 95.96% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 15.30 15.02 16.18 16.96 19.42 18.22 17.79 -2.48%
  YoY % 1.86% -7.17% -4.60% -12.67% 6.59% 2.42% -
  Horiz. % 86.00% 84.43% 90.95% 95.33% 109.16% 102.42% 100.00%
EPS 6.77 2.72 6.82 6.55 8.92 8.18 8.65 -4.00%
  YoY % 148.90% -60.12% 4.12% -26.57% 9.05% -5.43% -
  Horiz. % 78.27% 31.45% 78.84% 75.72% 103.12% 94.57% 100.00%
DPS 7.08 6.80 8.08 8.39 8.12 5.20 6.29 1.99%
  YoY % 4.12% -15.84% -3.69% 3.33% 56.15% -17.33% -
  Horiz. % 112.56% 108.11% 128.46% 133.39% 129.09% 82.67% 100.00%
NAPS 1.1984 1.2011 1.2419 1.2550 1.2731 1.3229 1.3446 -1.90%
  YoY % -0.22% -3.29% -1.04% -1.42% -3.76% -1.61% -
  Horiz. % 89.13% 89.33% 92.36% 93.34% 94.68% 98.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,071,783
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 15.30 15.02 16.18 16.90 12.75 11.22 6.55 15.17%
  YoY % 1.86% -7.17% -4.26% 32.55% 13.64% 71.30% -
  Horiz. % 233.59% 229.31% 247.02% 258.02% 194.66% 171.30% 100.00%
EPS 6.77 2.72 6.82 6.52 5.86 5.04 3.19 13.35%
  YoY % 148.90% -60.12% 4.60% 11.26% 16.27% 57.99% -
  Horiz. % 212.23% 85.27% 213.79% 204.39% 183.70% 157.99% 100.00%
DPS 7.08 6.80 8.08 8.36 5.33 3.20 2.31 20.50%
  YoY % 4.12% -15.84% -3.35% 56.85% 66.56% 38.53% -
  Horiz. % 306.49% 294.37% 349.78% 361.90% 230.74% 138.53% 100.00%
NAPS 1.1984 1.2011 1.2419 1.2506 0.8361 0.8150 0.4953 15.85%
  YoY % -0.22% -3.29% -0.70% 49.58% 2.59% 64.55% -
  Horiz. % 241.95% 242.50% 250.74% 252.49% 168.81% 164.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.8750 1.0000 1.0600 1.2500 1.2000 1.0800 1.1700 -
P/RPS 5.72 6.66 6.55 7.37 6.18 5.93 6.57 -2.28%
  YoY % -14.11% 1.68% -11.13% 19.26% 4.22% -9.74% -
  Horiz. % 87.06% 101.37% 99.70% 112.18% 94.06% 90.26% 100.00%
P/EPS 12.92 36.80 15.54 19.10 13.46 13.20 13.52 -0.75%
  YoY % -64.89% 136.81% -18.64% 41.90% 1.97% -2.37% -
  Horiz. % 95.56% 272.19% 114.94% 141.27% 99.56% 97.63% 100.00%
EY 7.74 2.72 6.44 5.24 7.43 7.58 7.40 0.75%
  YoY % 184.56% -57.76% 22.90% -29.48% -1.98% 2.43% -
  Horiz. % 104.59% 36.76% 87.03% 70.81% 100.41% 102.43% 100.00%
DY 8.09 6.80 7.62 6.71 6.77 4.82 5.38 7.03%
  YoY % 18.97% -10.76% 13.56% -0.89% 40.46% -10.41% -
  Horiz. % 150.37% 126.39% 141.64% 124.72% 125.84% 89.59% 100.00%
P/NAPS 0.73 0.83 0.85 1.00 0.94 0.82 0.87 -2.88%
  YoY % -12.05% -2.35% -15.00% 6.38% 14.63% -5.75% -
  Horiz. % 83.91% 95.40% 97.70% 114.94% 108.05% 94.25% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 19/01/21 17/01/20 17/01/19 19/01/18 25/01/17 22/01/16 19/01/15 -
Price 0.9100 1.0000 1.1200 1.2200 1.3100 1.0800 1.2200 -
P/RPS 5.95 6.66 6.92 7.19 6.75 5.93 6.86 -2.34%
  YoY % -10.66% -3.76% -3.76% 6.52% 13.83% -13.56% -
  Horiz. % 86.73% 97.08% 100.87% 104.81% 98.40% 86.44% 100.00%
P/EPS 13.44 36.80 16.41 18.64 14.69 13.20 14.10 -0.80%
  YoY % -63.48% 124.25% -11.96% 26.89% 11.29% -6.38% -
  Horiz. % 95.32% 260.99% 116.38% 132.20% 104.18% 93.62% 100.00%
EY 7.44 2.72 6.09 5.37 6.81 7.58 7.09 0.81%
  YoY % 173.53% -55.34% 13.41% -21.15% -10.16% 6.91% -
  Horiz. % 104.94% 38.36% 85.90% 75.74% 96.05% 106.91% 100.00%
DY 7.78 6.80 7.21 6.88 6.20 4.82 5.16 7.08%
  YoY % 14.41% -5.69% 4.80% 10.97% 28.63% -6.59% -
  Horiz. % 150.78% 131.78% 139.73% 133.33% 120.16% 93.41% 100.00%
P/NAPS 0.76 0.83 0.90 0.97 1.03 0.82 0.91 -2.95%
  YoY % -8.43% -7.78% -7.22% -5.83% 25.61% -9.89% -
  Horiz. % 83.52% 91.21% 98.90% 106.59% 113.19% 90.11% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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