[SNTORIA] QoQ Cumulative Quarter Result on 31-Mar-2015 [#2]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- 29.1%
YoY- 33.26%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 47,013 219,625 161,307 115,442 64,021 218,444 153,928 -54.54%
PBT 10,376 37,123 24,695 20,274 14,175 35,466 22,158 -39.61%
Tax -1,962 -5,008 -5,496 -5,759 -2,930 -6,475 -3,212 -27.94%
NP 8,414 32,115 19,199 14,515 11,245 28,991 18,946 -41.70%
-
NP to SH 8,429 32,129 19,212 14,529 11,254 29,139 19,081 -41.91%
-
Tax Rate 18.91% 13.49% 22.26% 28.41% 20.67% 18.26% 14.50% -
Total Cost 38,599 187,510 142,108 100,927 52,776 189,453 134,982 -56.49%
-
Net Worth 382,695 359,034 349,309 340,803 335,413 325,722 259,396 29.50%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 4,844 9,206 9,192 8,968 4,413 8,803 - -
Div Payout % 57.47% 28.65% 47.85% 61.73% 39.22% 30.21% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 382,695 359,034 349,309 340,803 335,413 325,722 259,396 29.50%
NOSH 484,425 460,300 459,617 448,425 441,333 440,166 439,654 6.65%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 17.90% 14.62% 11.90% 12.57% 17.56% 13.27% 12.31% -
ROE 2.20% 8.95% 5.50% 4.26% 3.36% 8.95% 7.36% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.70 47.71 35.10 25.74 14.51 49.63 35.01 -57.40%
EPS 1.74 6.98 4.18 3.24 2.55 6.62 4.34 -45.53%
DPS 1.00 2.00 2.00 2.00 1.00 2.00 0.00 -
NAPS 0.79 0.78 0.76 0.76 0.76 0.74 0.59 21.41%
Adjusted Per Share Value based on latest NOSH - 454,861
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.67 35.82 26.31 18.83 10.44 35.63 25.11 -54.54%
EPS 1.37 5.24 3.13 2.37 1.84 4.75 3.11 -42.01%
DPS 0.79 1.50 1.50 1.46 0.72 1.44 0.00 -
NAPS 0.6242 0.5856 0.5697 0.5559 0.5471 0.5313 0.4231 29.50%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.93 0.955 1.06 1.05 1.23 1.53 0.89 -
P/RPS 9.58 2.00 3.02 4.08 8.48 3.08 2.54 141.71%
P/EPS 53.45 13.68 25.36 32.41 48.24 23.11 20.51 89.04%
EY 1.87 7.31 3.94 3.09 2.07 4.33 4.88 -47.15%
DY 1.08 2.09 1.89 1.90 0.81 1.31 0.00 -
P/NAPS 1.18 1.22 1.39 1.38 1.62 2.07 1.51 -15.12%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 26/08/15 19/05/15 26/02/15 28/11/14 26/08/14 -
Price 0.82 0.90 0.97 1.07 1.09 1.39 1.55 -
P/RPS 8.45 1.89 2.76 4.16 7.51 2.80 4.43 53.62%
P/EPS 47.13 12.89 23.21 33.02 42.75 21.00 35.71 20.25%
EY 2.12 7.76 4.31 3.03 2.34 4.76 2.80 -16.88%
DY 1.22 2.22 2.06 1.87 0.92 1.44 0.00 -
P/NAPS 1.04 1.15 1.28 1.41 1.43 1.88 2.63 -46.03%

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