[SNTORIA] QoQ Annualized Quarter Result on 30-Jun-2015 [#3]

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Annualized Quarter Result
Revenue	189,882	188,052	219,625	215,076	230,884	256,084	218,444	-8.91%
YoY %	0.97%	-14.38%	2.12%	-6.85%	-9.84%	17.23%	-	-
Horiz. %	86.92%	86.09%	100.54%	98.46%	105.69%	117.23%	100.00%	-
PBT	33,492	41,504	37,123	32,926	40,548	56,700	35,466	-3.74%
YoY %	-19.30%	11.80%	12.75%	-18.80%	-28.49%	59.87%	-	-
Horiz. %	94.43%	117.02%	104.67%	92.84%	114.33%	159.87%	100.00%	-
Tax	-8,586	-7,848	-5,008	-7,328	-11,518	-11,720	-6,475	20.67%
YoY %	-9.40%	-56.71%	31.66%	36.38%	1.72%	-81.00%	-	-
Horiz. %	132.60%	121.20%	77.34%	113.17%	177.88%	181.00%	100.00%	-
NP	24,906	33,656	32,115	25,598	29,030	44,980	28,991	-9.62%
YoY %	-26.00%	4.80%	25.46%	-11.82%	-35.46%	55.15%	-	-
Horiz. %	85.91%	116.09%	110.78%	88.30%	100.13%	155.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,918	33,716	32,129	25,616	29,058	45,016	29,139	-9.89%
YoY %	-26.09%	4.94%	25.43%	-11.85%	-35.45%	54.49%	-	-
Horiz. %	85.51%	115.71%	110.26%	87.91%	99.72%	154.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.64%	18.91%	13.49%	22.26%	28.41%	20.67%	18.26%	-
YoY %	35.59%	40.18%	-39.40%	-21.65%	37.45%	13.20%	-	-
Horiz. %	140.42%	103.56%	73.88%	121.91%	155.59%	113.20%	100.00%	-
Total Cost	164,976	154,396	187,510	189,477	201,854	211,104	189,453	-8.80%
YoY %	6.85%	-17.66%	-1.04%	-6.13%	-4.38%	11.43%	-	-
Horiz. %	87.08%	81.50%	98.97%	100.01%	106.55%	111.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	382,980	382,695	359,034	349,309	340,803	335,413	325,722	11.38%
YoY %	0.07%	6.59%	2.78%	2.50%	1.61%	2.98%	-	-
Horiz. %	117.58%	117.49%	110.23%	107.24%	104.63%	102.98%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	19,391	19,377	9,206	12,256	17,937	17,653	8,803	69.21%
YoY %	0.07%	110.48%	-24.89%	-31.67%	1.61%	100.53%	-	-
Horiz. %	220.28%	220.12%	104.58%	139.23%	203.76%	200.53%	100.00%	-
Div Payout %	77.82%	57.47%	28.65%	47.85%	61.73%	39.22%	30.21%	-
YoY %	35.41%	100.59%	-40.13%	-22.49%	57.39%	29.82%	-	-
Horiz. %	257.60%	190.24%	94.84%	158.39%	204.34%	129.82%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	382,980	382,695	359,034	349,309	340,803	335,413	325,722	11.38%
YoY %	0.07%	6.59%	2.78%	2.50%	1.61%	2.98%	-	-
Horiz. %	117.58%	117.49%	110.23%	107.24%	104.63%	102.98%	100.00%	-
NOSH	484,786	484,425	460,300	459,617	448,425	441,333	440,166	6.64%
YoY %	0.07%	5.24%	0.15%	2.50%	1.61%	0.27%	-	-
Horiz. %	110.14%	110.06%	104.57%	104.42%	101.88%	100.27%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	13.12%	17.90%	14.62%	11.90%	12.57%	17.56%	13.27%	-
YoY %	-26.70%	22.44%	22.86%	-5.33%	-28.42%	32.33%	-	-
Horiz. %	98.87%	134.89%	110.17%	89.68%	94.72%	132.33%	100.00%	-
ROE	6.51%	8.81%	8.95%	7.33%	8.53%	13.42%	8.95%	-
YoY %	-26.11%	-1.56%	22.10%	-14.07%	-36.44%	49.94%	-	-
Horiz. %	72.74%	98.44%	100.00%	81.90%	95.31%	149.94%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	39.17	38.82	47.71	46.79	51.49	58.03	49.63	-14.58%
YoY %	0.90%	-18.63%	1.97%	-9.13%	-11.27%	16.93%	-	-
Horiz. %	78.92%	78.22%	96.13%	94.28%	103.75%	116.93%	100.00%	-
EPS	5.14	6.96	6.98	5.57	6.48	10.20	6.62	-15.51%
YoY %	-26.15%	-0.29%	25.31%	-14.04%	-36.47%	54.08%	-	-
Horiz. %	77.64%	105.14%	105.44%	84.14%	97.89%	154.08%	100.00%	-
DPS	4.00	4.00	2.00	2.67	4.00	4.00	2.00	58.67%
YoY %	0.00%	100.00%	-25.09%	-33.25%	0.00%	100.00%	-	-
Horiz. %	200.00%	200.00%	100.00%	133.50%	200.00%	200.00%	100.00%	-
NAPS	0.79	0.79	0.78	0.76	0.76	0.76	0.74	4.45%
YoY %	0.00%	1.28%	2.63%	0.00%	0.00%	2.70%	-	-
Horiz. %	106.76%	106.76%	105.41%	102.70%	102.70%	102.70%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 468,300
RPS	30.48	30.19	35.25	34.52	37.06	41.11	35.06	-8.90%
YoY %	0.96%	-14.35%	2.11%	-6.85%	-9.85%	17.26%	-	-
Horiz. %	86.94%	86.11%	100.54%	98.46%	105.70%	117.26%	100.00%	-
EPS	4.00	5.41	5.16	4.11	4.66	7.23	4.68	-9.92%
YoY %	-26.06%	4.84%	25.55%	-11.80%	-35.55%	54.49%	-	-
Horiz. %	85.47%	115.60%	110.26%	87.82%	99.57%	154.49%	100.00%	-
DPS	3.11	3.11	1.48	1.97	2.88	2.83	1.41	69.36%
YoY %	0.00%	110.14%	-24.87%	-31.60%	1.77%	100.71%	-	-
Horiz. %	220.57%	220.57%	104.96%	139.72%	204.26%	200.71%	100.00%	-
NAPS	0.6148	0.6143	0.5763	0.5607	0.5471	0.5384	0.5228	11.40%
YoY %	0.08%	6.59%	2.78%	2.49%	1.62%	2.98%	-	-
Horiz. %	117.60%	117.50%	110.23%	107.25%	104.65%	102.98%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	0.79	0.93	0.955	1.06	1.05	1.23	1.53	-
P/RPS	2.02	2.40	2.00	2.27	2.04	2.12	3.08	-24.49%
YoY %	-15.83%	20.00%	-11.89%	11.27%	-3.77%	-31.17%	-	-
Horiz. %	65.58%	77.92%	64.94%	73.70%	66.23%	68.83%	100.00%	-
P/EPS	15.37	13.36	13.68	19.02	16.20	12.06	23.11	-23.78%
YoY %	15.04%	-2.34%	-28.08%	17.41%	34.33%	-47.81%	-	-
Horiz. %	66.51%	57.81%	59.20%	82.30%	70.10%	52.19%	100.00%	-
EY	6.51	7.48	7.31	5.26	6.17	8.29	4.33	31.20%
YoY %	-12.97%	2.33%	38.97%	-14.75%	-25.57%	91.45%	-	-
Horiz. %	150.35%	172.75%	168.82%	121.48%	142.49%	191.45%	100.00%	-
DY	5.06	4.30	2.09	2.52	3.81	3.25	1.31	145.97%
YoY %	17.67%	105.74%	-17.06%	-33.86%	17.23%	148.09%	-	-
Horiz. %	386.26%	328.24%	159.54%	192.37%	290.84%	248.09%	100.00%	-
P/NAPS	1.00	1.18	1.22	1.39	1.38	1.62	2.07	-38.40%
YoY %	-15.25%	-3.28%	-12.23%	0.72%	-14.81%	-21.74%	-	-
Horiz. %	48.31%	57.00%	58.94%	67.15%	66.67%	78.26%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	26/05/16	26/02/16	27/11/15	26/08/15	19/05/15	26/02/15	28/11/14	-
Price	0.78	0.82	0.90	0.97	1.07	1.09	1.39	-
P/RPS	1.99	2.11	1.89	2.07	2.08	1.88	2.80	-20.34%
YoY %	-5.69%	11.64%	-8.70%	-0.48%	10.64%	-32.86%	-	-
Horiz. %	71.07%	75.36%	67.50%	73.93%	74.29%	67.14%	100.00%	-
P/EPS	15.18	11.78	12.89	17.40	16.51	10.69	21.00	-19.43%
YoY %	28.86%	-8.61%	-25.92%	5.39%	54.44%	-49.10%	-	-
Horiz. %	72.29%	56.10%	61.38%	82.86%	78.62%	50.90%	100.00%	-
EY	6.59	8.49	7.76	5.75	6.06	9.36	4.76	24.19%
YoY %	-22.38%	9.41%	34.96%	-5.12%	-35.26%	96.64%	-	-
Horiz. %	138.45%	178.36%	163.03%	120.80%	127.31%	196.64%	100.00%	-
DY	5.13	4.88	2.22	2.75	3.74	3.67	1.44	133.07%
YoY %	5.12%	119.82%	-19.27%	-26.47%	1.91%	154.86%	-	-
Horiz. %	356.25%	338.89%	154.17%	190.97%	259.72%	254.86%	100.00%	-
P/NAPS	0.99	1.04	1.15	1.28	1.41	1.43	1.88	-34.76%
YoY %	-4.81%	-9.57%	-10.16%	-9.22%	-1.40%	-23.94%	-	-
Horiz. %	52.66%	55.32%	61.17%	68.09%	75.00%	76.06%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos