[SNTORIA] QoQ TTM 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- 0.24%
YoY- 33.34%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 234,895 218,444 213,576 212,617 211,889 207,511 191,780 14.43%
PBT 42,179 35,466 42,528 41,393 41,184 43,810 33,465 16.63%
Tax -10,189 -6,475 11,455 12,099 12,294 9,289 1,381 -
NP 31,990 28,991 53,983 53,492 53,478 53,099 34,846 -5.52%
-
NP to SH 32,139 29,139 54,093 53,612 53,481 53,093 34,865 -5.26%
-
Tax Rate 24.16% 18.26% -26.94% -29.23% -29.85% -21.20% -4.13% -
Total Cost 202,905 189,453 159,593 159,125 158,411 154,412 156,934 18.62%
-
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 - 4,414 4,414 - - - -
Div Payout % 13.73% - 8.16% 8.24% - - - -
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 13.62% 13.27% 25.28% 25.16% 25.24% 25.59% 18.17% -
ROE 9.58% 8.93% 20.85% 20.94% 21.00% 21.55% 16.51% -
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 53.22 49.52 48.58 48.16 48.26 47.18 43.60 14.17%
EPS 7.28 6.61 12.30 12.14 12.18 12.07 7.93 -5.52%
DPS 1.00 0.00 1.00 1.00 0.00 0.00 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 37.71 35.06 34.28 34.13 34.01 33.31 30.78 14.45%
EPS 5.16 4.68 8.68 8.61 8.58 8.52 5.60 -5.29%
DPS 0.71 0.00 0.71 0.71 0.00 0.00 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 2.31 3.09 1.83 1.89 1.40 1.32 1.57 29.27%
P/EPS 16.89 23.16 7.23 7.49 5.54 5.18 8.64 56.15%
EY 5.92 4.32 13.82 13.34 18.05 19.31 11.57 -35.94%
DY 0.81 0.00 1.12 1.10 0.00 0.00 0.00 -
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 2.05 2.81 3.19 1.85 1.78 1.34 1.49 23.63%
P/EPS 14.97 21.04 12.60 7.33 7.06 5.22 8.20 49.20%
EY 6.68 4.75 7.94 13.64 14.16 19.16 12.20 -32.99%
DY 0.92 0.00 0.65 1.12 0.00 0.00 0.00 -
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