[SNTORIA] QoQ Quarter Result on 31-Mar-2014 [#2]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- -67.91%
YoY- 5.2%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 64,021 64,516 56,358 50,000 47,570 59,649 55,399 10.09%
PBT 14,175 13,308 10,994 3,702 7,462 21,117 9,859 27.30%
Tax -2,930 -3,263 -2,817 -1,179 784 13,878 -2,173 21.98%
NP 11,245 10,045 8,177 2,523 8,246 34,995 7,686 28.78%
-
NP to SH 11,254 10,058 8,178 2,649 8,254 34,970 7,697 28.73%
-
Tax Rate 20.67% 24.52% 25.62% 31.85% -10.51% -65.72% 22.04% -
Total Cost 52,776 54,471 48,181 47,477 39,324 24,654 47,713 6.93%
-
Net Worth 335,413 326,443 259,409 256,069 254,644 246,329 211,117 36.04%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,413 - - - - 4,398 4,398 0.22%
Div Payout % 39.22% - - - - 12.58% 57.14% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 335,413 326,443 259,409 256,069 254,644 246,329 211,117 36.04%
NOSH 441,333 441,140 439,677 441,499 439,042 439,874 439,828 0.22%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 17.56% 15.57% 14.51% 5.05% 17.33% 58.67% 13.87% -
ROE 3.36% 3.08% 3.15% 1.03% 3.24% 14.20% 3.65% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.51 14.62 12.82 11.33 10.83 13.56 12.60 9.83%
EPS 2.55 2.28 1.86 0.60 1.88 7.95 1.75 28.44%
DPS 1.00 0.00 0.00 0.00 0.00 1.00 1.00 0.00%
NAPS 0.76 0.74 0.59 0.58 0.58 0.56 0.48 35.73%
Adjusted Per Share Value based on latest NOSH - 441,499
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.28 10.36 9.05 8.03 7.64 9.57 8.89 10.14%
EPS 1.81 1.61 1.31 0.43 1.32 5.61 1.24 28.58%
DPS 0.71 0.00 0.00 0.00 0.00 0.71 0.71 0.00%
NAPS 0.5384 0.524 0.4164 0.411 0.4088 0.3954 0.3389 36.03%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.23 1.53 0.89 0.91 0.675 0.625 0.685 -
P/RPS 8.48 10.46 6.94 8.04 6.23 4.61 5.44 34.33%
P/EPS 48.24 67.11 47.85 151.67 35.90 7.86 39.14 14.91%
EY 2.07 1.49 2.09 0.66 2.79 12.72 2.55 -12.94%
DY 0.81 0.00 0.00 0.00 0.00 1.60 1.46 -32.40%
P/NAPS 1.62 2.07 1.51 1.57 1.16 1.12 1.43 8.64%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 26/08/14 28/05/14 26/02/14 29/11/13 27/08/13 -
Price 1.09 1.39 1.55 0.89 0.86 0.63 0.65 -
P/RPS 7.51 9.50 12.09 7.86 7.94 4.65 5.16 28.34%
P/EPS 42.75 60.96 83.33 148.33 45.74 7.92 37.14 9.80%
EY 2.34 1.64 1.20 0.67 2.19 12.62 2.69 -8.85%
DY 0.92 0.00 0.00 0.00 0.00 1.59 1.54 -29.00%
P/NAPS 1.43 1.88 2.63 1.53 1.48 1.13 1.35 3.90%

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