[SENTRAL] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SENTRAL] SENTRAL REIT
Announcement Date
21-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 3.32%
YoY- 10.2%
Quarter Report
Latest QR
Upcoming QR
SENTRAL's Result
SENTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 69,490 70,266 69,299 67,380 54,443 31,382 1,972 80.96%
PBT 40,076 39,480 54,220 33,110 32,216 76,377 1,194 79.50%
Tax 0 0 0 -3 0 -2 -15 -
NP 40,076 39,480 54,220 33,107 32,216 76,375 1,179 79.88%
-
NP to SH 34,461 34,321 32,575 32,415 29,416 19,268 1,179 75.42%
-
Tax Rate 0.00% 0.00% 0.00% 0.01% 0.00% 0.00% 1.26% -
Total Cost 29,414 30,786 15,079 34,273 22,227 -44,993 793 82.51%
-
Net Worth 512,348 504,947 497,948 474,912 471,826 349,268 192,489 17.70%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 32,704 32,370 31,326 29,957 29,298 18,802 1,178 73.92%
Div Payout % 94.90% 94.32% 96.17% 92.42% 99.60% 97.58% 100.00% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 512,348 504,947 497,948 474,912 471,826 349,268 192,489 17.70%
NOSH 390,271 390,011 390,119 390,072 390,132 291,057 240,612 8.38%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 57.67% 56.19% 78.24% 49.13% 59.17% 243.37% 59.79% -
ROE 6.73% 6.80% 6.54% 6.83% 6.23% 5.52% 0.61% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 17.81 18.02 17.76 17.27 13.95 10.78 0.82 66.95%
EPS 8.83 8.80 8.35 8.31 7.54 6.62 0.49 61.84%
DPS 8.38 8.30 8.03 7.68 7.51 6.46 0.49 60.44%
NAPS 1.3128 1.2947 1.2764 1.2175 1.2094 1.20 0.80 8.59%
Adjusted Per Share Value based on latest NOSH - 389,649
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.81 5.88 5.80 5.64 4.55 2.63 0.16 81.87%
EPS 2.88 2.87 2.72 2.71 2.46 1.61 0.10 74.98%
DPS 2.74 2.71 2.62 2.51 2.45 1.57 0.10 73.54%
NAPS 0.4286 0.4224 0.4165 0.3972 0.3947 0.2922 0.161 17.70%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 20/11/09 - - - -
Price 1.23 1.08 1.11 1.05 0.00 0.00 0.00 -
P/RPS 6.91 5.99 6.25 6.08 0.00 0.00 0.00 -
P/EPS 13.93 12.27 13.29 12.64 0.00 0.00 0.00 -
EY 7.18 8.15 7.52 7.91 0.00 0.00 0.00 -
DY 6.81 7.69 7.23 7.31 0.00 0.00 0.00 -
P/NAPS 0.94 0.83 0.87 0.86 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/01/13 18/01/12 21/01/11 21/01/10 22/01/09 15/01/08 26/01/07 -
Price 1.20 1.11 1.14 1.04 0.00 0.00 0.00 -
P/RPS 6.74 6.16 6.42 6.02 0.00 0.00 0.00 -
P/EPS 13.59 12.61 13.65 12.52 0.00 0.00 0.00 -
EY 7.36 7.93 7.32 7.99 0.00 0.00 0.00 -
DY 6.98 7.48 7.04 7.38 0.00 0.00 0.00 -
P/NAPS 0.91 0.86 0.89 0.85 0.00 0.00 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