[SNTORIA] QoQ Annualized Quarter Result on 31-Dec-2017 [#1]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- 16.6%
YoY- 30.67%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 293,005 305,994 325,198 349,368 280,415 241,012 226,514 18.70%
PBT 25,411 30,532 43,244 58,792 51,352 35,025 34,650 -18.66%
Tax 2,653 9,940 3,212 -14,536 -13,333 -9,666 -9,388 -
NP 28,064 40,472 46,456 44,256 38,019 25,358 25,262 7.25%
-
NP to SH 28,066 40,470 46,464 44,328 38,016 25,404 25,280 7.21%
-
Tax Rate -10.44% -32.56% -7.43% 24.72% 25.96% 27.60% 27.09% -
Total Cost 264,941 265,522 278,742 305,112 242,396 215,653 201,252 20.09%
-
Net Worth 535,559 530,971 532,651 461,762 442,618 423,366 411,647 19.15%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 535,559 530,971 532,651 461,762 442,618 423,366 411,647 19.15%
NOSH 567,265 567,265 567,265 567,265 491,798 499,111 484,291 11.10%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.58% 13.23% 14.29% 12.67% 13.56% 10.52% 11.15% -
ROE 5.24% 7.62% 8.72% 9.60% 8.59% 6.00% 6.14% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 52.52 54.75 57.39 62.80 57.02 48.96 46.77 8.02%
EPS 5.02 7.23 8.30 7.96 7.73 5.19 5.22 -2.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.95 0.94 0.83 0.90 0.86 0.85 8.44%
Adjusted Per Share Value based on latest NOSH - 567,265
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 47.03 49.12 52.20 56.08 45.01 38.69 36.36 18.69%
EPS 4.51 6.50 7.46 7.12 6.10 4.08 4.06 7.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8597 0.8523 0.855 0.7412 0.7105 0.6796 0.6608 19.15%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.515 0.56 0.63 0.695 0.80 0.87 0.755 -
P/RPS 0.98 1.02 1.10 1.11 1.40 1.78 1.61 -28.15%
P/EPS 10.24 7.73 7.68 8.72 10.35 16.86 14.46 -20.53%
EY 9.77 12.93 13.02 11.46 9.66 5.93 6.91 25.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.67 0.84 0.89 1.01 0.89 -28.30%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 28/08/18 25/05/18 23/02/18 24/11/17 24/08/17 23/05/17 -
Price 0.40 0.50 0.57 0.62 0.715 0.81 0.84 -
P/RPS 0.76 0.91 0.99 0.99 1.25 1.65 1.80 -43.68%
P/EPS 7.95 6.91 6.95 7.78 9.25 15.70 16.09 -37.47%
EY 12.58 14.48 14.39 12.85 10.81 6.37 6.21 60.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.53 0.61 0.75 0.79 0.94 0.99 -43.51%

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