[SNTORIA] YoY Annualized Quarter Result on 30-Jun-2015 [#3]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Jun-2015 [#3]
Profit Trend
QoQ- -11.85%
YoY- 0.69%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 305,994 241,012 202,480 215,076 205,237 197,150 180,504 9.19%
PBT 30,532 35,025 30,905 32,926 29,544 31,253 52,564 -8.65%
Tax 9,940 -9,666 -7,981 -7,328 -4,282 -7,170 -11,153 -
NP 40,472 25,358 22,924 25,598 25,261 24,082 41,410 -0.38%
-
NP to SH 40,470 25,404 22,940 25,616 25,441 24,108 41,400 -0.37%
-
Tax Rate -32.56% 27.60% 25.82% 22.26% 14.49% 22.94% 21.22% -
Total Cost 265,522 215,653 179,556 189,477 179,976 173,068 139,093 11.37%
-
Net Worth 530,971 423,366 382,871 349,309 259,396 211,164 170,238 20.86%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 12,923 12,256 - 5,865 4,934 -
Div Payout % - - 56.34% 47.85% - 24.33% 11.92% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 530,971 423,366 382,871 349,309 259,396 211,164 170,238 20.86%
NOSH 567,265 499,111 484,647 459,617 439,654 439,927 370,083 7.37%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 13.23% 10.52% 11.32% 11.90% 12.31% 12.22% 22.94% -
ROE 7.62% 6.00% 5.99% 7.33% 9.81% 11.42% 24.32% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 54.75 48.96 41.78 46.79 46.68 44.81 48.77 1.94%
EPS 7.23 5.19 4.73 5.57 5.79 5.48 11.19 -7.01%
DPS 0.00 0.00 2.67 2.67 0.00 1.33 1.33 -
NAPS 0.95 0.86 0.79 0.76 0.59 0.48 0.46 12.84%
Adjusted Per Share Value based on latest NOSH - 468,300
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 49.12 38.69 32.50 34.52 32.94 31.65 28.97 9.19%
EPS 6.50 4.08 3.68 4.11 4.08 3.87 6.65 -0.37%
DPS 0.00 0.00 2.07 1.97 0.00 0.94 0.79 -
NAPS 0.8523 0.6796 0.6146 0.5607 0.4164 0.339 0.2733 20.86%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.56 0.87 0.85 1.06 0.89 0.685 0.55 -
P/RPS 1.02 1.78 2.03 2.27 1.91 1.53 1.13 -1.69%
P/EPS 7.73 16.86 17.96 19.02 15.38 12.50 4.92 7.81%
EY 12.93 5.93 5.57 5.26 6.50 8.00 20.34 -7.26%
DY 0.00 0.00 3.14 2.52 0.00 1.95 2.42 -
P/NAPS 0.59 1.01 1.08 1.39 1.51 1.43 1.20 -11.15%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 24/08/17 23/08/16 26/08/15 26/08/14 27/08/13 27/08/12 -
Price 0.50 0.81 0.80 0.97 1.55 0.65 0.59 -
P/RPS 0.91 1.65 1.91 2.07 3.32 1.45 1.21 -4.63%
P/EPS 6.91 15.70 16.90 17.40 26.79 11.86 5.27 4.61%
EY 14.48 6.37 5.92 5.75 3.73 8.43 18.96 -4.39%
DY 0.00 0.00 3.33 2.75 0.00 2.05 2.26 -
P/NAPS 0.53 0.94 1.01 1.28 2.63 1.35 1.28 -13.66%

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