Highlights

[SENTRAL] YoY TTM Result on 2015-03-31 [#1]

Stock [SENTRAL]: SENTRAL REIT
Announcement Date 20-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     0.34%    YoY -     -0.90%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 178,828 149,523 135,433 71,673 68,895 68,933 70,537 16.76%
  YoY % 19.60% 10.40% 88.96% 4.03% -0.06% -2.27% -
  Horiz. % 253.52% 211.98% 192.00% 101.61% 97.67% 97.73% 100.00%
PBT 67,755 70,697 67,656 40,400 36,697 40,115 39,868 9.24%
  YoY % -4.16% 4.49% 67.47% 10.09% -8.52% 0.62% -
  Horiz. % 169.95% 177.33% 169.70% 101.33% 92.05% 100.62% 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 67,755 70,697 67,656 40,400 36,697 40,115 39,868 9.24%
  YoY % -4.16% 4.49% 67.47% 10.09% -8.52% 0.62% -
  Horiz. % 169.95% 177.33% 169.70% 101.33% 92.05% 100.62% 100.00%
NP to SH 67,755 70,697 60,979 34,280 34,590 34,499 34,709 11.79%
  YoY % -4.16% 15.94% 77.89% -0.90% 0.26% -0.61% -
  Horiz. % 195.21% 203.68% 175.69% 98.76% 99.66% 99.39% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 111,073 78,826 67,777 31,273 32,198 28,818 30,669 23.91%
  YoY % 40.91% 16.30% 116.73% -2.87% 11.73% -6.04% -
  Horiz. % 362.17% 257.02% 221.00% 101.97% 104.99% 93.96% 100.00%
Net Worth 1,340,660 1,359,991 872,474 521,695 525,570 519,872 506,250 17.61%
  YoY % -1.42% 55.88% 67.24% -0.74% 1.10% 2.69% -
  Horiz. % 264.82% 268.64% 172.34% 103.05% 103.82% 102.69% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 89,605 57,146 26,895 32,201 24,626 24,616 24,685 23.96%
  YoY % 56.80% 112.48% -16.48% 30.76% 0.04% -0.28% -
  Horiz. % 362.99% 231.50% 108.95% 130.45% 99.76% 99.72% 100.00%
Div Payout % 132.25 % 80.83 % 44.11 % 93.94 % 71.20 % 71.35 % 71.12 % 10.89%
  YoY % 63.61% 83.25% -53.04% 31.94% -0.21% 0.32% -
  Horiz. % 185.95% 113.65% 62.02% 132.09% 100.11% 100.32% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,340,660 1,359,991 872,474 521,695 525,570 519,872 506,250 17.61%
  YoY % -1.42% 55.88% 67.24% -0.74% 1.10% 2.69% -
  Horiz. % 264.82% 268.64% 172.34% 103.05% 103.82% 102.69% 100.00%
NOSH 1,068,000 1,068,000 662,521 396,124 390,526 389,855 389,903 18.28%
  YoY % 0.00% 61.20% 67.25% 1.43% 0.17% -0.01% -
  Horiz. % 273.91% 273.91% 169.92% 101.60% 100.16% 99.99% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 37.89 % 47.28 % 49.96 % 56.37 % 53.27 % 58.19 % 56.52 % -6.45%
  YoY % -19.86% -5.36% -11.37% 5.82% -8.46% 2.95% -
  Horiz. % 67.04% 83.65% 88.39% 99.73% 94.25% 102.95% 100.00%
ROE 5.05 % 5.20 % 6.99 % 6.57 % 6.58 % 6.64 % 6.86 % -4.97%
  YoY % -2.88% -25.61% 6.39% -0.15% -0.90% -3.21% -
  Horiz. % 73.62% 75.80% 101.90% 95.77% 95.92% 96.79% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 16.74 14.00 20.44 18.09 17.64 17.68 18.09 -1.28%
  YoY % 19.57% -31.51% 12.99% 2.55% -0.23% -2.27% -
  Horiz. % 92.54% 77.39% 112.99% 100.00% 97.51% 97.73% 100.00%
EPS 6.34 6.62 9.20 8.65 8.86 8.85 8.90 -5.49%
  YoY % -4.23% -28.04% 6.36% -2.37% 0.11% -0.56% -
  Horiz. % 71.24% 74.38% 103.37% 97.19% 99.55% 99.44% 100.00%
DPS 8.39 5.35 4.06 8.17 6.30 6.31 6.33 4.81%
  YoY % 56.82% 31.77% -50.31% 29.68% -0.16% -0.32% -
  Horiz. % 132.54% 84.52% 64.14% 129.07% 99.53% 99.68% 100.00%
NAPS 1.2553 1.2734 1.3169 1.3170 1.3458 1.3335 1.2984 -0.56%
  YoY % -1.42% -3.30% -0.01% -2.14% 0.92% 2.70% -
  Horiz. % 96.68% 98.07% 101.42% 101.43% 103.65% 102.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,071,783
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 16.69 13.95 12.64 6.69 6.43 6.43 6.58 16.77%
  YoY % 19.64% 10.36% 88.94% 4.04% 0.00% -2.28% -
  Horiz. % 253.65% 212.01% 192.10% 101.67% 97.72% 97.72% 100.00%
EPS 6.32 6.60 5.69 3.20 3.23 3.22 3.24 11.77%
  YoY % -4.24% 15.99% 77.81% -0.93% 0.31% -0.62% -
  Horiz. % 195.06% 203.70% 175.62% 98.77% 99.69% 99.38% 100.00%
DPS 8.36 5.33 2.51 3.00 2.30 2.30 2.30 23.99%
  YoY % 56.85% 112.35% -16.33% 30.43% 0.00% 0.00% -
  Horiz. % 363.48% 231.74% 109.13% 130.43% 100.00% 100.00% 100.00%
NAPS 1.2509 1.2689 0.8140 0.4868 0.4904 0.4851 0.4723 17.62%
  YoY % -1.42% 55.88% 67.21% -0.73% 1.09% 2.71% -
  Horiz. % 264.85% 268.66% 172.35% 103.07% 103.83% 102.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.0100 1.2800 1.1500 1.2100 1.1000 1.1400 1.1300 -
P/RPS 6.03 9.14 5.63 6.69 6.24 6.45 6.25 -0.60%
  YoY % -34.03% 62.34% -15.84% 7.21% -3.26% 3.20% -
  Horiz. % 96.48% 146.24% 90.08% 107.04% 99.84% 103.20% 100.00%
P/EPS 15.92 19.34 12.49 13.98 12.42 12.88 12.69 3.85%
  YoY % -17.68% 54.84% -10.66% 12.56% -3.57% 1.50% -
  Horiz. % 125.45% 152.40% 98.42% 110.17% 97.87% 101.50% 100.00%
EY 6.28 5.17 8.00 7.15 8.05 7.76 7.88 -3.71%
  YoY % 21.47% -35.38% 11.89% -11.18% 3.74% -1.52% -
  Horiz. % 79.70% 65.61% 101.52% 90.74% 102.16% 98.48% 100.00%
DY 8.31 4.18 3.53 6.75 5.73 5.54 5.60 6.80%
  YoY % 98.80% 18.41% -47.70% 17.80% 3.43% -1.07% -
  Horiz. % 148.39% 74.64% 63.04% 120.54% 102.32% 98.93% 100.00%
P/NAPS 0.80 1.01 0.87 0.92 0.82 0.85 0.87 -1.39%
  YoY % -20.79% 16.09% -5.43% 12.20% -3.53% -2.30% -
  Horiz. % 91.95% 116.09% 100.00% 105.75% 94.25% 97.70% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 17/05/18 04/05/17 29/04/16 20/05/15 30/04/14 09/05/13 03/05/12 -
Price 1.1200 1.3200 1.1600 1.1600 1.1300 1.1900 1.1300 -
P/RPS 6.69 9.43 5.67 6.41 6.41 6.73 6.25 1.14%
  YoY % -29.06% 66.31% -11.54% 0.00% -4.75% 7.68% -
  Horiz. % 107.04% 150.88% 90.72% 102.56% 102.56% 107.68% 100.00%
P/EPS 17.65 19.94 12.60 13.40 12.76 13.45 12.69 5.65%
  YoY % -11.48% 58.25% -5.97% 5.02% -5.13% 5.99% -
  Horiz. % 139.09% 157.13% 99.29% 105.59% 100.55% 105.99% 100.00%
EY 5.66 5.01 7.93 7.46 7.84 7.44 7.88 -5.36%
  YoY % 12.97% -36.82% 6.30% -4.85% 5.38% -5.58% -
  Horiz. % 71.83% 63.58% 100.63% 94.67% 99.49% 94.42% 100.00%
DY 7.49 4.05 3.50 7.04 5.58 5.30 5.60 4.96%
  YoY % 84.94% 15.71% -50.28% 26.16% 5.28% -5.36% -
  Horiz. % 133.75% 72.32% 62.50% 125.71% 99.64% 94.64% 100.00%
P/NAPS 0.89 1.04 0.88 0.88 0.84 0.89 0.87 0.38%
  YoY % -14.42% 18.18% 0.00% 4.76% -5.62% 2.30% -
  Horiz. % 102.30% 119.54% 101.15% 101.15% 96.55% 102.30% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS