[SENTRAL] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[SENTRAL] SENTRAL REIT
Announcement Date
03-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -76.48%
YoY- 5.05%
Quarter Report
Latest QR
Upcoming QR
SENTRAL's Result
SENTRAL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 69,490 52,358 35,208 17,784 70,266 52,757 35,127 57.26%
PBT 40,076 26,542 17,240 8,071 39,480 26,250 16,851 77.70%
Tax 0 0 0 0 0 0 0 -
NP 40,076 26,542 17,240 8,071 39,480 26,250 16,851 77.70%
-
NP to SH 34,461 26,542 17,240 8,071 34,321 26,250 16,851 60.76%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 29,414 25,816 17,968 9,713 30,786 26,507 18,276 37.13%
-
Net Worth 512,348 506,054 505,420 506,250 504,947 499,179 499,327 1.72%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 32,704 16,003 15,991 - 32,370 15,601 15,602 63.42%
Div Payout % 94.90% 60.29% 92.76% - 94.32% 59.44% 92.59% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 512,348 506,054 505,420 506,250 504,947 499,179 499,327 1.72%
NOSH 390,271 390,323 390,045 389,903 390,011 390,044 390,069 0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 57.67% 50.69% 48.97% 45.38% 56.19% 49.76% 47.97% -
ROE 6.73% 5.24% 3.41% 1.59% 6.80% 5.26% 3.37% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 17.81 13.41 9.03 4.56 18.02 13.53 9.01 57.17%
EPS 8.83 6.80 4.42 2.07 8.80 6.73 4.32 60.71%
DPS 8.38 4.10 4.10 0.00 8.30 4.00 4.00 63.36%
NAPS 1.3128 1.2965 1.2958 1.2984 1.2947 1.2798 1.2801 1.68%
Adjusted Per Share Value based on latest NOSH - 389,903
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.81 4.38 2.95 1.49 5.88 4.41 2.94 57.15%
EPS 2.88 2.22 1.44 0.68 2.87 2.20 1.41 60.63%
DPS 2.74 1.34 1.34 0.00 2.71 1.31 1.31 63.18%
NAPS 0.4286 0.4233 0.4228 0.4235 0.4224 0.4175 0.4177 1.72%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.23 1.18 1.17 1.13 1.08 1.00 1.08 -
P/RPS 6.91 8.80 12.96 24.77 5.99 7.39 11.99 -30.63%
P/EPS 13.93 17.35 26.47 54.59 12.27 14.86 25.00 -32.16%
EY 7.18 5.76 3.78 1.83 8.15 6.73 4.00 47.43%
DY 6.81 3.47 3.50 0.00 7.69 4.00 3.70 49.90%
P/NAPS 0.94 0.91 0.90 0.87 0.83 0.78 0.84 7.75%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/01/13 31/10/12 13/07/12 03/05/12 18/01/12 03/11/11 22/07/11 -
Price 1.20 1.23 1.19 1.13 1.11 1.06 1.09 -
P/RPS 6.74 9.17 13.18 24.77 6.16 7.84 12.10 -32.18%
P/EPS 13.59 18.09 26.92 54.59 12.61 15.75 25.23 -33.67%
EY 7.36 5.53 3.71 1.83 7.93 6.35 3.96 50.88%
DY 6.98 3.33 3.45 0.00 7.48 3.77 3.67 53.20%
P/NAPS 0.91 0.95 0.92 0.87 0.86 0.83 0.85 4.63%

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