[SENTRAL] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[SENTRAL] SENTRAL REIT
Announcement Date
09-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -76.47%
YoY- 0.47%
Quarter Report
Latest QR
Upcoming QR
SENTRAL's Result
SENTRAL's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 68,937 51,629 34,501 17,227 69,490 52,358 35,208 56.31%
PBT 36,644 25,935 17,017 8,109 40,076 26,542 17,240 65.08%
Tax 0 0 0 0 0 0 0 -
NP 36,644 25,935 17,017 8,109 40,076 26,542 17,240 65.08%
-
NP to SH 34,537 25,935 17,017 8,109 34,461 26,542 17,240 58.71%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 32,293 25,694 17,484 9,118 29,414 25,816 17,968 47.66%
-
Net Worth 516,923 522,054 529,361 519,872 512,348 506,054 505,420 1.50%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 32,702 15,989 16,002 - 32,704 16,003 15,991 60.90%
Div Payout % 94.69% 61.65% 94.04% - 94.90% 60.29% 92.76% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 516,923 522,054 529,361 519,872 512,348 506,054 505,420 1.50%
NOSH 390,248 389,999 390,298 389,855 390,271 390,323 390,045 0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 53.16% 50.23% 49.32% 47.07% 57.67% 50.69% 48.97% -
ROE 6.68% 4.97% 3.21% 1.56% 6.73% 5.24% 3.41% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 17.66 13.24 8.84 4.42 17.81 13.41 9.03 56.19%
EPS 8.85 6.65 4.36 2.08 8.83 6.80 4.42 58.65%
DPS 8.38 4.10 4.10 0.00 8.38 4.10 4.10 60.84%
NAPS 1.3246 1.3386 1.3563 1.3335 1.3128 1.2965 1.2958 1.47%
Adjusted Per Share Value based on latest NOSH - 389,855
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.77 4.32 2.89 1.44 5.81 4.38 2.95 56.20%
EPS 2.89 2.17 1.42 0.68 2.88 2.22 1.44 58.90%
DPS 2.74 1.34 1.34 0.00 2.74 1.34 1.34 60.89%
NAPS 0.4324 0.4367 0.4428 0.4349 0.4286 0.4233 0.4228 1.50%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.18 1.18 1.22 1.14 1.23 1.18 1.17 -
P/RPS 6.68 8.91 13.80 25.80 6.91 8.80 12.96 -35.63%
P/EPS 13.33 17.74 27.98 54.81 13.93 17.35 26.47 -36.62%
EY 7.50 5.64 3.57 1.82 7.18 5.76 3.78 57.70%
DY 7.10 3.47 3.36 0.00 6.81 3.47 3.50 60.04%
P/NAPS 0.89 0.88 0.90 0.85 0.94 0.91 0.90 -0.74%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/01/14 07/11/13 01/08/13 09/05/13 31/01/13 31/10/12 13/07/12 -
Price 1.16 1.16 1.22 1.19 1.20 1.23 1.19 -
P/RPS 6.57 8.76 13.80 26.93 6.74 9.17 13.18 -37.05%
P/EPS 13.11 17.44 27.98 57.21 13.59 18.09 26.92 -38.01%
EY 7.63 5.73 3.57 1.75 7.36 5.53 3.71 61.50%
DY 7.22 3.53 3.36 0.00 6.98 3.33 3.45 63.39%
P/NAPS 0.88 0.87 0.90 0.89 0.91 0.95 0.92 -2.91%

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