[SNTORIA] YoY Annualized Quarter Result on 31-Dec-2014 [#1]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- 54.49%
YoY- 36.35%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 349,368 240,128 188,052 256,084 190,280 172,768 231,684 7.07%
PBT 58,792 42,340 41,504 56,700 29,848 40,352 62,840 -1.10%
Tax -14,536 -8,436 -7,848 -11,720 3,136 -8,884 -15,604 -1.17%
NP 44,256 33,904 33,656 44,980 32,984 31,468 47,236 -1.07%
-
NP to SH 44,328 33,924 33,716 45,016 33,016 31,464 47,220 -1.04%
-
Tax Rate 24.72% 19.92% 18.91% 20.67% -10.51% 22.02% 24.83% -
Total Cost 305,112 206,224 154,396 211,104 157,296 141,300 184,448 8.74%
-
Net Worth 461,762 407,352 382,695 335,413 254,644 207,630 49,960 44.81%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - 19,377 17,653 - - - -
Div Payout % - - 57.47% 39.22% - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 461,762 407,352 382,695 335,413 254,644 207,630 49,960 44.81%
NOSH 567,265 489,111 484,425 441,333 439,042 399,289 142,744 25.82%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 12.67% 14.12% 17.90% 17.56% 17.33% 18.21% 20.39% -
ROE 9.60% 8.33% 8.81% 13.42% 12.97% 15.15% 94.51% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 62.80 49.52 38.82 58.03 43.34 43.27 162.31 -14.62%
EPS 7.96 7.00 6.96 10.20 7.52 7.88 33.08 -21.11%
DPS 0.00 0.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 0.83 0.84 0.79 0.76 0.58 0.52 0.35 15.46%
Adjusted Per Share Value based on latest NOSH - 441,333
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 56.08 38.55 30.19 41.11 30.54 27.73 37.19 7.07%
EPS 7.12 5.45 5.41 7.23 5.30 5.05 7.58 -1.03%
DPS 0.00 0.00 3.11 2.83 0.00 0.00 0.00 -
NAPS 0.7412 0.6539 0.6143 0.5384 0.4088 0.3333 0.0802 44.81%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - -
Price 0.695 0.80 0.93 1.23 0.675 0.68 0.00 -
P/RPS 1.11 1.62 2.40 2.12 1.56 1.57 0.00 -
P/EPS 8.72 11.44 13.36 12.06 8.98 8.63 0.00 -
EY 11.46 8.74 7.48 8.29 11.14 11.59 0.00 -
DY 0.00 0.00 4.30 3.25 0.00 0.00 0.00 -
P/NAPS 0.84 0.95 1.18 1.62 1.16 1.31 0.00 -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/18 22/02/17 26/02/16 26/02/15 26/02/14 28/02/13 17/02/12 -
Price 0.62 0.74 0.82 1.09 0.86 0.705 0.00 -
P/RPS 0.99 1.49 2.11 1.88 1.98 1.63 0.00 -
P/EPS 7.78 10.58 11.78 10.69 11.44 8.95 0.00 -
EY 12.85 9.45 8.49 9.36 8.74 11.18 0.00 -
DY 0.00 0.00 4.88 3.67 0.00 0.00 0.00 -
P/NAPS 0.75 0.88 1.04 1.43 1.48 1.36 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