[SNTORIA] QoQ Annualized Quarter Result on 31-Mar-2017 [#2]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Mar-2017 [#2]
Profit Trend
QoQ- -25.48%
YoY- 1.45%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 349,368 280,415 241,012 226,514 240,128 224,224 202,480 43.71%
PBT 58,792 51,352 35,025 34,650 42,340 45,182 30,905 53.35%
Tax -14,536 -13,333 -9,666 -9,388 -8,436 -12,071 -7,981 48.97%
NP 44,256 38,019 25,358 25,262 33,904 33,111 22,924 54.85%
-
NP to SH 44,328 38,016 25,404 25,280 33,924 33,129 22,940 54.95%
-
Tax Rate 24.72% 25.96% 27.60% 27.09% 19.92% 26.72% 25.82% -
Total Cost 305,112 242,396 215,653 201,252 206,224 191,113 179,556 42.26%
-
Net Worth 461,762 442,618 423,366 411,647 407,352 397,742 382,871 13.26%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - 9,701 12,923 -
Div Payout % - - - - - 29.28% 56.34% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 461,762 442,618 423,366 411,647 407,352 397,742 382,871 13.26%
NOSH 567,265 491,798 499,111 484,291 489,111 485,051 484,647 11.03%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 12.67% 13.56% 10.52% 11.15% 14.12% 14.77% 11.32% -
ROE 9.60% 8.59% 6.00% 6.14% 8.33% 8.33% 5.99% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 62.80 57.02 48.96 46.77 49.52 46.23 41.78 31.12%
EPS 7.96 7.73 5.19 5.22 7.00 6.83 4.73 41.34%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.67 -
NAPS 0.83 0.90 0.86 0.85 0.84 0.82 0.79 3.33%
Adjusted Per Share Value based on latest NOSH - 489,294
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 56.98 45.74 39.31 36.95 39.17 36.57 33.03 43.69%
EPS 7.23 6.20 4.14 4.12 5.53 5.40 3.74 54.99%
DPS 0.00 0.00 0.00 0.00 0.00 1.58 2.11 -
NAPS 0.7532 0.7219 0.6905 0.6714 0.6644 0.6487 0.6245 13.26%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.695 0.80 0.87 0.755 0.80 0.81 0.85 -
P/RPS 1.11 1.40 1.78 1.61 1.62 1.75 2.03 -33.05%
P/EPS 8.72 10.35 16.86 14.46 11.44 11.86 17.96 -38.14%
EY 11.46 9.66 5.93 6.91 8.74 8.43 5.57 61.55%
DY 0.00 0.00 0.00 0.00 0.00 2.47 3.14 -
P/NAPS 0.84 0.89 1.01 0.89 0.95 0.99 1.08 -15.38%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 24/11/17 24/08/17 23/05/17 22/02/17 29/11/16 23/08/16 -
Price 0.62 0.715 0.81 0.84 0.74 0.80 0.80 -
P/RPS 0.99 1.25 1.65 1.80 1.49 1.73 1.91 -35.39%
P/EPS 7.78 9.25 15.70 16.09 10.58 11.71 16.90 -40.29%
EY 12.85 10.81 6.37 6.21 9.45 8.54 5.92 67.40%
DY 0.00 0.00 0.00 0.00 0.00 2.50 3.33 -
P/NAPS 0.75 0.79 0.94 0.99 0.88 0.98 1.01 -17.95%

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