[SNTORIA] QoQ TTM 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- 0.73%
YoY- 21.84%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 218,444 213,576 212,617 211,889 207,511 191,780 174,875 15.97%
PBT 35,466 42,528 41,393 41,184 43,810 33,465 38,679 -5.61%
Tax -6,475 11,455 12,099 12,294 9,289 1,381 1,520 -
NP 28,991 53,983 53,492 53,478 53,099 34,846 40,199 -19.56%
-
NP to SH 29,139 54,093 53,612 53,481 53,093 34,865 40,206 -19.29%
-
Tax Rate 18.26% -26.94% -29.23% -29.85% -21.20% -4.13% -3.93% -
Total Cost 189,453 159,593 159,125 158,411 154,412 156,934 134,676 25.52%
-
Net Worth 326,443 259,409 256,069 254,644 246,329 211,117 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 4,414 4,414 - - - 3,999 -
Div Payout % - 8.16% 8.24% - - - 9.95% -
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 326,443 259,409 256,069 254,644 246,329 211,117 0 -
NOSH 441,140 439,677 441,499 439,042 439,874 439,828 399,682 6.79%
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% 25.28% 25.16% 25.24% 25.59% 18.17% 22.99% -
ROE 8.93% 20.85% 20.94% 21.00% 21.55% 16.51% 0.00% -
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 49.52 48.58 48.16 48.26 47.18 43.60 43.75 8.60%
EPS 6.61 12.30 12.14 12.18 12.07 7.93 10.06 -24.40%
DPS 0.00 1.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.74 0.59 0.58 0.58 0.56 0.48 0.00 -
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 34.28 34.13 34.01 33.31 30.78 28.07 15.96%
EPS 4.68 8.68 8.61 8.58 8.52 5.60 6.45 -19.23%
DPS 0.00 0.71 0.71 0.00 0.00 0.00 0.64 -
NAPS 0.524 0.4164 0.411 0.4088 0.3954 0.3389 0.00 -
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 3.09 1.83 1.89 1.40 1.32 1.57 1.59 55.66%
P/EPS 23.16 7.23 7.49 5.54 5.18 8.64 6.91 123.79%
EY 4.32 13.82 13.34 18.05 19.31 11.57 14.47 -55.29%
DY 0.00 1.12 1.10 0.00 0.00 0.00 1.44 -
P/NAPS 2.07 1.51 1.57 1.16 1.12 1.43 0.00 -
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 2.81 3.19 1.85 1.78 1.34 1.49 1.63 43.72%
P/EPS 21.04 12.60 7.33 7.06 5.22 8.20 7.11 105.98%
EY 4.75 7.94 13.64 14.16 19.16 12.20 14.07 -51.48%
DY 0.00 0.65 1.12 0.00 0.00 0.00 1.40 -
P/NAPS 1.88 2.63 1.53 1.48 1.13 1.35 0.00 -

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