[SNTORIA] QoQ Annualized Quarter Result on 30-Sep-2013 [#4]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 120.06%
YoY- 10.9%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 205,237 195,140 190,280 207,512 197,150 184,928 172,768 12.20%
PBT 29,544 22,328 29,848 44,557 31,253 27,162 40,352 -18.81%
Tax -4,282 -790 3,136 8,500 -7,170 -6,410 -8,884 -38.60%
NP 25,261 21,538 32,984 53,057 24,082 20,752 31,468 -13.65%
-
NP to SH 25,441 21,806 33,016 53,051 24,108 20,768 31,464 -13.24%
-
Tax Rate 14.49% 3.54% -10.51% -19.08% 22.94% 23.60% 22.02% -
Total Cost 179,976 173,602 157,296 154,455 173,068 164,176 141,300 17.55%
-
Net Worth 259,396 254,989 254,644 246,339 211,164 207,679 207,630 16.04%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - 4,398 5,865 - - -
Div Payout % - - - 8.29% 24.33% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 259,396 254,989 254,644 246,339 211,164 207,679 207,630 16.04%
NOSH 439,654 439,637 439,042 439,892 439,927 399,384 399,289 6.64%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.31% 11.04% 17.33% 25.57% 12.22% 11.22% 18.21% -
ROE 9.81% 8.55% 12.97% 21.54% 11.42% 10.00% 15.15% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 46.68 44.39 43.34 47.17 44.81 46.30 43.27 5.20%
EPS 5.79 4.96 7.52 12.06 5.48 5.20 7.88 -18.61%
DPS 0.00 0.00 0.00 1.00 1.33 0.00 0.00 -
NAPS 0.59 0.58 0.58 0.56 0.48 0.52 0.52 8.80%
Adjusted Per Share Value based on latest NOSH - 439,874
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 32.94 31.32 30.54 33.31 31.65 29.68 27.73 12.19%
EPS 4.08 3.50 5.30 8.52 3.87 3.33 5.05 -13.28%
DPS 0.00 0.00 0.00 0.71 0.94 0.00 0.00 -
NAPS 0.4164 0.4093 0.4088 0.3954 0.339 0.3334 0.3333 16.04%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.89 0.91 0.675 0.625 0.685 0.695 0.68 -
P/RPS 1.91 2.05 1.56 1.32 1.53 1.50 1.57 14.00%
P/EPS 15.38 18.35 8.98 5.18 12.50 13.37 8.63 47.14%
EY 6.50 5.45 11.14 19.30 8.00 7.48 11.59 -32.06%
DY 0.00 0.00 0.00 1.60 1.95 0.00 0.00 -
P/NAPS 1.51 1.57 1.16 1.12 1.43 1.34 1.31 9.96%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 26/02/14 29/11/13 27/08/13 22/05/13 28/02/13 -
Price 1.55 0.89 0.86 0.63 0.65 0.715 0.705 -
P/RPS 3.32 2.01 1.98 1.34 1.45 1.54 1.63 60.89%
P/EPS 26.79 17.94 11.44 5.22 11.86 13.75 8.95 108.11%
EY 3.73 5.57 8.74 19.14 8.43 7.27 11.18 -51.99%
DY 0.00 0.00 0.00 1.59 2.05 0.00 0.00 -
P/NAPS 2.63 1.53 1.48 1.13 1.35 1.38 1.36 55.40%

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
Post a Comment