[SNTORIA] QoQ TTM Result on 31-Mar-2013 [#2]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -8.4%
YoY- 123.22%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 211,889 207,511 191,780 174,875 164,566 179,295 135,378 34.69%
PBT 41,184 43,810 33,465 38,679 43,826 49,448 39,423 2.94%
Tax 12,294 9,289 1,381 1,520 74 -1,606 -8,365 -
NP 53,478 53,099 34,846 40,199 43,900 47,842 31,058 43.51%
-
NP to SH 53,481 53,093 34,865 40,206 43,895 47,834 31,050 43.54%
-
Tax Rate -29.85% -21.20% -4.13% -3.93% -0.17% 3.25% 21.22% -
Total Cost 158,411 154,412 156,934 134,676 120,666 131,453 104,320 32.01%
-
Net Worth 254,644 246,329 211,117 0 0 199,821 0 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 3,999 7,694 7,694 7,694 -
Div Payout % - - - 9.95% 17.53% 16.08% 24.78% -
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 254,644 246,329 211,117 0 0 199,821 0 -
NOSH 439,042 439,874 439,828 399,682 399,289 399,642 399,938 6.39%
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 25.24% 25.59% 18.17% 22.99% 26.68% 26.68% 22.94% -
ROE 21.00% 21.55% 16.51% 0.00% 0.00% 23.94% 0.00% -
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 48.26 47.18 43.60 43.75 41.21 44.86 33.85 26.59%
EPS 12.18 12.07 7.93 10.06 10.99 11.97 7.76 34.94%
DPS 0.00 0.00 0.00 1.00 1.93 1.93 1.92 -
NAPS 0.58 0.56 0.48 0.00 0.00 0.50 0.00 -
Adjusted Per Share Value based on latest NOSH - 399,682
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 34.01 33.31 30.78 28.07 26.42 28.78 21.73 34.69%
EPS 8.58 8.52 5.60 6.45 7.05 7.68 4.98 43.57%
DPS 0.00 0.00 0.00 0.64 1.24 1.24 1.24 -
NAPS 0.4088 0.3954 0.3389 0.00 0.00 0.3208 0.00 -
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 0.675 0.625 0.685 0.695 0.68 0.75 0.55 -
P/RPS 1.40 1.32 1.57 1.59 1.65 1.67 1.62 -9.24%
P/EPS 5.54 5.18 8.64 6.91 6.19 6.27 7.08 -15.04%
EY 18.05 19.31 11.57 14.47 16.17 15.96 14.12 17.73%
DY 0.00 0.00 0.00 1.44 2.83 2.57 3.50 -
P/NAPS 1.16 1.12 1.43 0.00 0.00 1.50 0.00 -
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 26/02/14 29/11/13 27/08/13 22/05/13 28/02/13 29/11/12 - -
Price 0.86 0.63 0.65 0.715 0.705 0.70 0.00 -
P/RPS 1.78 1.34 1.49 1.63 1.71 1.56 0.00 -
P/EPS 7.06 5.22 8.20 7.11 6.41 5.85 0.00 -
EY 14.16 19.16 12.20 14.07 15.59 17.10 0.00 -
DY 0.00 0.00 0.00 1.40 2.73 2.75 0.00 -
P/NAPS 1.48 1.13 1.35 0.00 0.00 1.40 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