[SENTRAL] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[SENTRAL] SENTRAL REIT
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 53.41%
YoY- -1.07%
Quarter Report
Latest QR
Upcoming QR
SENTRAL's Result
SENTRAL's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 135,055 97,774 82,596 52,066 51,629 52,358 52,757 16.94%
PBT 66,588 45,852 37,646 25,657 25,935 26,542 26,250 16.76%
Tax 0 0 0 0 0 0 0 -
NP 66,588 45,852 37,646 25,657 25,935 26,542 26,250 16.76%
-
NP to SH 66,588 45,852 37,646 25,657 25,935 26,542 26,250 16.76%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 68,467 51,922 44,950 26,409 25,694 25,816 26,507 17.11%
-
Net Worth 1,359,136 871,717 735,777 526,202 522,054 506,054 499,179 18.15%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 45,176 27,987 22,968 15,986 15,989 16,003 15,601 19.36%
Div Payout % 67.84% 61.04% 61.01% 62.31% 61.65% 60.29% 59.44% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,359,136 871,717 735,777 526,202 522,054 506,054 499,179 18.15%
NOSH 1,068,000 661,645 560,208 389,924 389,999 390,323 390,044 18.26%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 49.30% 46.90% 45.58% 49.28% 50.23% 50.69% 49.76% -
ROE 4.90% 5.26% 5.12% 4.88% 4.97% 5.24% 5.26% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.65 14.78 14.74 13.35 13.24 13.41 13.53 -1.11%
EPS 6.23 6.93 6.72 6.58 6.65 6.80 6.73 -1.27%
DPS 4.23 4.23 4.10 4.10 4.10 4.10 4.00 0.93%
NAPS 1.2726 1.3175 1.3134 1.3495 1.3386 1.2965 1.2798 -0.09%
Adjusted Per Share Value based on latest NOSH - 390,087
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 11.30 8.18 6.91 4.36 4.32 4.38 4.41 16.96%
EPS 5.57 3.84 3.15 2.15 2.17 2.22 2.20 16.72%
DPS 3.78 2.34 1.92 1.34 1.34 1.34 1.31 19.29%
NAPS 1.1369 0.7292 0.6155 0.4402 0.4367 0.4233 0.4175 18.15%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.28 1.25 1.13 1.16 1.18 1.18 1.00 -
P/RPS 10.12 8.46 7.66 8.69 8.91 8.80 7.39 5.37%
P/EPS 20.53 18.04 16.82 17.63 17.74 17.35 14.86 5.52%
EY 4.87 5.54 5.95 5.67 5.64 5.76 6.73 -5.24%
DY 3.30 3.38 3.63 3.53 3.47 3.47 4.00 -3.15%
P/NAPS 1.01 0.95 0.86 0.86 0.88 0.91 0.78 4.39%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 20/11/17 26/10/16 05/11/15 26/11/14 07/11/13 31/10/12 03/11/11 -
Price 1.26 1.27 1.15 1.19 1.16 1.23 1.06 -
P/RPS 9.96 8.59 7.80 8.91 8.76 9.17 7.84 4.06%
P/EPS 20.21 18.33 17.11 18.09 17.44 18.09 15.75 4.23%
EY 4.95 5.46 5.84 5.53 5.73 5.53 6.35 -4.06%
DY 3.36 3.33 3.57 3.45 3.53 3.33 3.77 -1.89%
P/NAPS 0.99 0.96 0.88 0.88 0.87 0.95 0.83 2.97%

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