[SNTORIA] QoQ Cumulative Quarter Result on 31-Dec-2013 [#1]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -84.44%
YoY- 4.93%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 218,444 153,928 97,570 47,570 207,512 147,863 92,464 77.29%
PBT 35,466 22,158 11,164 7,462 44,557 23,440 13,581 89.52%
Tax -6,475 -3,212 -395 784 8,500 -5,378 -3,205 59.74%
NP 28,991 18,946 10,769 8,246 53,057 18,062 10,376 98.25%
-
NP to SH 29,139 19,081 10,903 8,254 53,051 18,081 10,384 98.82%
-
Tax Rate 18.26% 14.50% 3.54% -10.51% -19.08% 22.94% 23.60% -
Total Cost 189,453 134,982 86,801 39,324 154,455 129,801 82,088 74.55%
-
Net Worth 325,722 259,396 254,989 254,644 246,339 211,164 207,679 34.95%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 8,803 - - - 4,398 4,399 - -
Div Payout % 30.21% - - - 8.29% 24.33% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 325,722 259,396 254,989 254,644 246,339 211,164 207,679 34.95%
NOSH 440,166 439,654 439,637 439,042 439,892 439,926 399,384 6.69%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.27% 12.31% 11.04% 17.33% 25.57% 12.22% 11.22% -
ROE 8.95% 7.36% 4.28% 3.24% 21.54% 8.56% 5.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 49.63 35.01 22.19 10.83 47.17 33.61 23.15 66.18%
EPS 6.62 4.34 2.48 1.88 12.06 4.11 2.60 86.35%
DPS 2.00 0.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.74 0.59 0.58 0.58 0.56 0.48 0.52 26.49%
Adjusted Per Share Value based on latest NOSH - 439,042
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 35.06 24.71 15.66 7.64 33.31 23.73 14.84 77.29%
EPS 4.68 3.06 1.75 1.32 8.52 2.90 1.67 98.64%
DPS 1.41 0.00 0.00 0.00 0.71 0.71 0.00 -
NAPS 0.5228 0.4164 0.4093 0.4088 0.3954 0.339 0.3334 34.93%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.53 0.89 0.91 0.675 0.625 0.685 0.695 -
P/RPS 3.08 2.54 4.10 6.23 1.32 2.04 3.00 1.76%
P/EPS 23.11 20.51 36.69 35.90 5.18 16.67 26.73 -9.23%
EY 4.33 4.88 2.73 2.79 19.30 6.00 3.74 10.24%
DY 1.31 0.00 0.00 0.00 1.60 1.46 0.00 -
P/NAPS 2.07 1.51 1.57 1.16 1.12 1.43 1.34 33.59%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 26/08/14 28/05/14 26/02/14 29/11/13 27/08/13 22/05/13 -
Price 1.39 1.55 0.89 0.86 0.63 0.65 0.715 -
P/RPS 2.80 4.43 4.01 7.94 1.34 1.93 3.09 -6.35%
P/EPS 21.00 35.71 35.89 45.74 5.22 15.82 27.50 -16.44%
EY 4.76 2.80 2.79 2.19 19.14 6.32 3.64 19.56%
DY 1.44 0.00 0.00 0.00 1.59 1.54 0.00 -
P/NAPS 1.88 2.63 1.53 1.48 1.13 1.35 1.38 22.86%

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