[SENTRAL] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock

[SENTRAL] SENTRAL REIT

Announcement Date

02-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 0.49%

YoY- 39.77%

Quarter Report

MQREIT 2Q 2016 Unaudited Financial Result.pdf

Latest QR

Upcoming QR

SENTRAL's Result

SENTRAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	161,818	175,968	180,360	129,890	101,570	69,068	69,002	15.25%
YoY %	-8.04%	-2.44%	38.86%	27.88%	47.06%	0.10%	-	-
Horiz. %	234.51%	255.02%	261.38%	188.24%	147.20%	100.10%	100.00%	-
PBT	71,724	88,990	90,416	61,250	43,822	33,448	34,034	13.22%
YoY %	-19.40%	-1.58%	47.62%	39.77%	31.02%	-1.72%	-	-
Horiz. %	210.74%	261.47%	265.66%	179.97%	128.76%	98.28%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	71,724	88,990	90,416	61,250	43,822	33,448	34,034	13.22%
YoY %	-19.40%	-1.58%	47.62%	39.77%	31.02%	-1.72%	-	-
Horiz. %	210.74%	261.47%	265.66%	179.97%	128.76%	98.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,724	88,990	90,416	61,250	43,822	33,448	34,034	13.22%
YoY %	-19.40%	-1.58%	47.62%	39.77%	31.02%	-1.72%	-	-
Horiz. %	210.74%	261.47%	265.66%	179.97%	128.76%	98.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	90,094	86,978	89,944	68,640	57,748	35,620	34,968	17.07%
YoY %	3.58%	-3.30%	31.04%	18.86%	62.12%	1.86%	-	-
Horiz. %	257.65%	248.74%	257.22%	196.29%	165.15%	101.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,329,653	1,343,485	1,359,243	872,977	659,160	533,257	529,361	16.58%
YoY %	-1.03%	-1.16%	55.70%	32.44%	23.61%	0.74%	-	-
Horiz. %	251.18%	253.79%	256.77%	164.91%	124.52%	100.74%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	73,524	90,658	90,352	55,958	41,686	31,966	32,004	14.86%
YoY %	-18.90%	0.34%	61.46%	34.24%	30.41%	-0.12%	-	-
Horiz. %	229.73%	283.27%	282.31%	174.85%	130.25%	99.88%	100.00%	-
Div Payout %	102.51%	101.88%	99.93%	91.36%	95.13%	95.57%	94.04%	-
YoY %	0.62%	1.95%	9.38%	-3.96%	-0.46%	1.63%	-	-
Horiz. %	109.01%	108.34%	106.26%	97.15%	101.16%	101.63%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	1,329,653	1,343,485	1,359,243	872,977	659,160	533,257	529,361	16.58%
YoY %	-1.03%	-1.16%	55.70%	32.44%	23.61%	0.74%	-	-
Horiz. %	251.18%	253.79%	256.77%	164.91%	124.52%	100.74%	100.00%	-
NOSH	1,071,783	1,071,783	1,068,000	661,447	508,375	389,836	390,298	18.32%
YoY %	0.00%	0.35%	61.46%	30.11%	30.41%	-0.12%	-	-
Horiz. %	274.61%	274.61%	273.64%	169.47%	130.25%	99.88%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	44.32%	50.57%	50.13%	47.16%	43.14%	48.43%	49.32%	-
YoY %	-12.36%	0.88%	6.30%	9.32%	-10.92%	-1.80%	-	-
Horiz. %	89.86%	102.53%	101.64%	95.62%	87.47%	98.20%	100.00%	-
ROE	5.39%	6.62%	6.65%	7.02%	6.65%	6.27%	6.43%	-
YoY %	-18.58%	-0.45%	-5.27%	5.56%	6.06%	-2.49%	-	-
Horiz. %	83.83%	102.95%	103.42%	109.18%	103.42%	97.51%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	15.10	16.42	16.89	19.64	19.98	17.72	17.68	-2.59%
YoY %	-8.04%	-2.78%	-14.00%	-1.70%	12.75%	0.23%	-	-
Horiz. %	85.41%	92.87%	95.53%	111.09%	113.01%	100.23%	100.00%	-
EPS	6.70	8.32	8.86	9.26	8.62	8.58	8.72	-4.29%
YoY %	-19.47%	-6.09%	-4.32%	7.42%	0.47%	-1.61%	-	-
Horiz. %	76.83%	95.41%	101.61%	106.19%	98.85%	98.39%	100.00%	-
DPS	6.86	8.46	8.46	8.46	8.20	8.20	8.20	-2.92%
YoY %	-18.91%	0.00%	0.00%	3.17%	0.00%	0.00%	-	-
Horiz. %	83.66%	103.17%	103.17%	103.17%	100.00%	100.00%	100.00%	-
NAPS	1.2406	1.2537	1.2727	1.3198	1.2966	1.3679	1.3563	-1.47%
YoY %	-1.04%	-1.49%	-3.57%	1.79%	-5.21%	0.86%	-	-
Horiz. %	91.47%	92.44%	93.84%	97.31%	95.60%	100.86%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 660,386
RPS	13.54	14.72	15.09	10.86	8.50	5.78	5.77	15.26%
YoY %	-8.02%	-2.45%	38.95%	27.76%	47.06%	0.17%	-	-
Horiz. %	234.66%	255.11%	261.53%	188.21%	147.31%	100.17%	100.00%	-
EPS	6.00	7.44	7.56	5.12	3.67	2.80	2.85	13.20%
YoY %	-19.35%	-1.59%	47.66%	39.51%	31.07%	-1.75%	-	-
Horiz. %	210.53%	261.05%	265.26%	179.65%	128.77%	98.25%	100.00%	-
DPS	6.15	7.58	7.56	4.68	3.49	2.67	2.68	14.84%
YoY %	-18.87%	0.26%	61.54%	34.10%	30.71%	-0.37%	-	-
Horiz. %	229.48%	282.84%	282.09%	174.63%	130.22%	99.63%	100.00%	-
NAPS	1.1122	1.1238	1.137	0.7302	0.5514	0.4461	0.4428	16.58%
YoY %	-1.03%	-1.16%	55.71%	32.43%	23.60%	0.75%	-	-
Horiz. %	251.17%	253.79%	256.78%	164.91%	124.53%	100.75%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.08	1.14	1.31	1.16	1.17	1.17	1.22	-
P/RPS	7.15	6.94	7.76	5.91	5.86	6.60	6.90	0.59%
YoY %	3.03%	-10.57%	31.30%	0.85%	-11.21%	-4.35%	-	-
Horiz. %	103.62%	100.58%	112.46%	85.65%	84.93%	95.65%	100.00%	-
P/EPS	16.14	13.73	15.47	12.53	13.57	13.64	13.99	2.41%
YoY %	17.55%	-11.25%	23.46%	-7.66%	-0.51%	-2.50%	-	-
Horiz. %	115.37%	98.14%	110.58%	89.56%	97.00%	97.50%	100.00%	-
EY	6.20	7.28	6.46	7.98	7.37	7.33	7.15	-2.34%
YoY %	-14.84%	12.69%	-19.05%	8.28%	0.55%	2.52%	-	-
Horiz. %	86.71%	101.82%	90.35%	111.61%	103.08%	102.52%	100.00%	-
DY	6.35	7.42	6.46	7.29	7.01	7.01	6.72	-0.93%
YoY %	-14.42%	14.86%	-11.39%	3.99%	0.00%	4.32%	-	-
Horiz. %	94.49%	110.42%	96.13%	108.48%	104.32%	104.32%	100.00%	-
P/NAPS	0.87	0.91	1.03	0.88	0.90	0.86	0.90	-0.56%
YoY %	-4.40%	-11.65%	17.05%	-2.22%	4.65%	-4.44%	-	-
Horiz. %	96.67%	101.11%	114.44%	97.78%	100.00%	95.56%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	07/08/19	08/08/18	11/08/17	02/08/16	22/07/15	22/07/14	01/08/13	-
Price	1.08	1.17	1.32	1.20	1.17	1.19	1.22	-
P/RPS	7.15	7.13	7.82	6.11	5.86	6.72	6.90	0.59%
YoY %	0.28%	-8.82%	27.99%	4.27%	-12.80%	-2.61%	-	-
Horiz. %	103.62%	103.33%	113.33%	88.55%	84.93%	97.39%	100.00%	-
P/EPS	16.14	14.09	15.59	12.96	13.57	13.87	13.99	2.41%
YoY %	14.55%	-9.62%	20.29%	-4.50%	-2.16%	-0.86%	-	-
Horiz. %	115.37%	100.71%	111.44%	92.64%	97.00%	99.14%	100.00%	-
EY	6.20	7.10	6.41	7.72	7.37	7.21	7.15	-2.34%
YoY %	-12.68%	10.76%	-16.97%	4.75%	2.22%	0.84%	-	-
Horiz. %	86.71%	99.30%	89.65%	107.97%	103.08%	100.84%	100.00%	-
DY	6.35	7.23	6.41	7.05	7.01	6.89	6.72	-0.93%
YoY %	-12.17%	12.79%	-9.08%	0.57%	1.74%	2.53%	-	-
Horiz. %	94.49%	107.59%	95.39%	104.91%	104.32%	102.53%	100.00%	-
P/NAPS	0.87	0.93	1.04	0.91	0.90	0.87	0.90	-0.56%
YoY %	-6.45%	-10.58%	14.29%	1.11%	3.45%	-3.33%	-	-
Horiz. %	96.67%	103.33%	115.56%	101.11%	100.00%	96.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos