[SNTORIA] QoQ Annualized Quarter Result on 31-Dec-2016 [#1]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Dec-2016 [#1]
Profit Trend
QoQ- 2.4%
YoY- 0.62%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 280,415 241,012 226,514 240,128 224,224 202,480 189,882 29.65%
PBT 51,352 35,025 34,650 42,340 45,182 30,905 33,492 32.93%
Tax -13,333 -9,666 -9,388 -8,436 -12,071 -7,981 -8,586 34.06%
NP 38,019 25,358 25,262 33,904 33,111 22,924 24,906 32.54%
-
NP to SH 38,016 25,404 25,280 33,924 33,129 22,940 24,918 32.49%
-
Tax Rate 25.96% 27.60% 27.09% 19.92% 26.72% 25.82% 25.64% -
Total Cost 242,396 215,653 201,252 206,224 191,113 179,556 164,976 29.21%
-
Net Worth 442,618 423,366 411,647 407,352 397,742 382,871 382,980 10.11%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - 9,701 12,923 19,391 -
Div Payout % - - - - 29.28% 56.34% 77.82% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 442,618 423,366 411,647 407,352 397,742 382,871 382,980 10.11%
NOSH 491,798 499,111 484,291 489,111 485,051 484,647 484,786 0.96%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 13.56% 10.52% 11.15% 14.12% 14.77% 11.32% 13.12% -
ROE 8.59% 6.00% 6.14% 8.33% 8.33% 5.99% 6.51% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 57.02 48.96 46.77 49.52 46.23 41.78 39.17 28.41%
EPS 7.73 5.19 5.22 7.00 6.83 4.73 5.14 31.23%
DPS 0.00 0.00 0.00 0.00 2.00 2.67 4.00 -
NAPS 0.90 0.86 0.85 0.84 0.82 0.79 0.79 9.07%
Adjusted Per Share Value based on latest NOSH - 489,111
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 45.01 38.69 36.36 38.55 35.99 32.50 30.48 29.64%
EPS 6.10 4.08 4.06 5.45 5.32 3.68 4.00 32.45%
DPS 0.00 0.00 0.00 0.00 1.56 2.07 3.11 -
NAPS 0.7105 0.6796 0.6608 0.6539 0.6385 0.6146 0.6148 10.11%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.80 0.87 0.755 0.80 0.81 0.85 0.79 -
P/RPS 1.40 1.78 1.61 1.62 1.75 2.03 2.02 -21.66%
P/EPS 10.35 16.86 14.46 11.44 11.86 17.96 15.37 -23.15%
EY 9.66 5.93 6.91 8.74 8.43 5.57 6.51 30.06%
DY 0.00 0.00 0.00 0.00 2.47 3.14 5.06 -
P/NAPS 0.89 1.01 0.89 0.95 0.99 1.08 1.00 -7.46%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 24/08/17 23/05/17 22/02/17 29/11/16 23/08/16 26/05/16 -
Price 0.715 0.81 0.84 0.74 0.80 0.80 0.78 -
P/RPS 1.25 1.65 1.80 1.49 1.73 1.91 1.99 -26.63%
P/EPS 9.25 15.70 16.09 10.58 11.71 16.90 15.18 -28.10%
EY 10.81 6.37 6.21 9.45 8.54 5.92 6.59 39.04%
DY 0.00 0.00 0.00 0.00 2.50 3.33 5.13 -
P/NAPS 0.79 0.94 0.99 0.88 0.98 1.01 0.99 -13.95%

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