[SENTRAL] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Announcement Date
26-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -0.19%
YoY- 21.8%
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 160,493 175,437 180,073 130,365 110,128 69,421 68,838 15.14%
PBT 71,333 86,778 88,784 61,136 50,194 34,209 34,580 12.82%
Tax 0 0 0 0 0 0 0 -
NP 71,333 86,778 88,784 61,136 50,194 34,209 34,580 12.82%
-
NP to SH 71,333 86,778 88,784 61,136 50,194 34,209 34,580 12.82%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 89,160 88,658 91,289 69,229 59,933 35,212 34,258 17.27%
-
Net Worth 1,329,868 1,343,694 1,359,136 871,717 735,777 526,202 522,054 16.85%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 49,016 60,448 60,235 37,316 30,624 21,315 21,319 14.87%
Div Payout % 68.71% 69.66% 67.84% 61.04% 61.01% 62.31% 61.65% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,329,868 1,343,694 1,359,136 871,717 735,777 526,202 522,054 16.85%
NOSH 1,071,783 1,071,783 1,068,000 661,645 560,208 389,923 389,999 18.34%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 44.45% 49.46% 49.30% 46.90% 45.58% 49.28% 50.23% -
ROE 5.36% 6.46% 6.53% 7.01% 6.82% 6.50% 6.62% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 14.97 16.37 16.86 19.70 19.66 17.80 17.65 -2.70%
EPS 6.65 8.11 8.31 9.24 8.96 8.77 8.87 -4.68%
DPS 4.57 5.64 5.64 5.64 5.47 5.47 5.47 -2.95%
NAPS 1.2408 1.2537 1.2726 1.3175 1.3134 1.3495 1.3386 -1.25%
Adjusted Per Share Value based on latest NOSH - 662,043
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 14.97 16.37 16.80 12.16 10.28 6.48 6.42 15.14%
EPS 6.65 8.11 8.28 5.70 4.68 3.19 3.23 12.78%
DPS 4.57 5.64 5.62 3.48 2.86 1.99 1.99 14.85%
NAPS 1.2408 1.2537 1.2681 0.8133 0.6865 0.491 0.4871 16.85%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.02 1.12 1.28 1.25 1.13 1.16 1.18 -
P/RPS 6.81 6.84 7.59 6.34 5.75 6.52 6.69 0.29%
P/EPS 15.33 13.83 15.40 13.53 12.61 13.22 13.31 2.38%
EY 6.53 7.23 6.49 7.39 7.93 7.56 7.51 -2.30%
DY 4.48 5.04 4.41 4.51 4.84 4.71 4.63 -0.54%
P/NAPS 0.82 0.89 1.01 0.95 0.86 0.86 0.88 -1.16%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 27/11/18 20/11/17 26/10/16 05/11/15 26/11/14 07/11/13 -
Price 1.03 1.08 1.26 1.27 1.15 1.19 1.16 -
P/RPS 6.88 6.60 7.47 6.45 5.85 6.68 6.57 0.77%
P/EPS 15.48 13.34 15.16 13.74 12.83 13.56 13.08 2.84%
EY 6.46 7.50 6.60 7.28 7.79 7.37 7.64 -2.75%
DY 4.44 5.22 4.48 4.44 4.75 4.59 4.71 -0.97%
P/NAPS 0.83 0.86 0.99 0.96 0.88 0.88 0.87 -0.78%

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