[SNTORIA] YoY Annualized Quarter Result on 30-Sep-2015 [#4]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Sep-2015 [#4]
Profit Trend
QoQ- 25.43%
YoY- 10.26%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 293,005 280,415 224,224 219,625 218,444 207,512 179,295 8.52%
PBT 25,411 51,352 45,182 37,123 35,466 44,557 49,449 -10.49%
Tax 2,653 -13,333 -12,071 -5,008 -6,475 8,500 -1,606 -
NP 28,064 38,019 33,111 32,115 28,991 53,057 47,843 -8.50%
-
NP to SH 28,066 38,016 33,129 32,129 29,139 53,051 47,835 -8.49%
-
Tax Rate -10.44% 25.96% 26.72% 13.49% 18.26% -19.08% 3.25% -
Total Cost 264,941 242,396 191,113 187,510 189,453 154,455 131,452 12.38%
-
Net Worth 535,559 442,618 397,742 359,034 325,722 246,339 188,772 18.97%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 9,701 9,206 8,803 4,398 3,775 -
Div Payout % - - 29.28% 28.65% 30.21% 8.29% 7.89% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 535,559 442,618 397,742 359,034 325,722 246,339 188,772 18.97%
NOSH 567,265 491,798 485,051 460,300 440,166 439,892 377,545 7.01%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.58% 13.56% 14.77% 14.62% 13.27% 25.57% 26.68% -
ROE 5.24% 8.59% 8.33% 8.95% 8.95% 21.54% 25.34% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 52.52 57.02 46.23 47.71 49.63 47.17 47.49 1.69%
EPS 5.02 7.73 6.83 6.98 6.62 12.06 12.67 -14.29%
DPS 0.00 0.00 2.00 2.00 2.00 1.00 1.00 -
NAPS 0.96 0.90 0.82 0.78 0.74 0.56 0.50 11.47%
Adjusted Per Share Value based on latest NOSH - 474,889
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 47.79 45.74 36.57 35.82 35.63 33.85 29.24 8.52%
EPS 4.58 6.20 5.40 5.24 4.75 8.65 7.80 -8.48%
DPS 0.00 0.00 1.58 1.50 1.44 0.72 0.62 -
NAPS 0.8735 0.7219 0.6487 0.5856 0.5313 0.4018 0.3079 18.97%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.515 0.80 0.81 0.955 1.53 0.625 0.75 -
P/RPS 0.98 1.40 1.75 2.00 3.08 1.32 1.58 -7.64%
P/EPS 10.24 10.35 11.86 13.68 23.11 5.18 5.92 9.55%
EY 9.77 9.66 8.43 7.31 4.33 19.30 16.89 -8.71%
DY 0.00 0.00 2.47 2.09 1.31 1.60 1.33 -
P/NAPS 0.54 0.89 0.99 1.22 2.07 1.12 1.50 -15.65%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 24/11/17 29/11/16 27/11/15 28/11/14 29/11/13 29/11/12 -
Price 0.40 0.715 0.80 0.90 1.39 0.63 0.70 -
P/RPS 0.76 1.25 1.73 1.89 2.80 1.34 1.47 -10.40%
P/EPS 7.95 9.25 11.71 12.89 21.00 5.22 5.52 6.26%
EY 12.58 10.81 8.54 7.76 4.76 19.14 18.10 -5.88%
DY 0.00 0.00 2.50 2.22 1.44 1.59 1.43 -
P/NAPS 0.42 0.79 0.98 1.15 1.88 1.13 1.40 -18.17%

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