[SENTRAL] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[SENTRAL] SENTRAL REIT
Announcement Date
20-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 7.33%
YoY- -3.2%
Quarter Report
Latest QR
Upcoming QR
SENTRAL's Result
SENTRAL's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 162,105 147,350 159,603 164,014 160,992 172,527 181,502 -1.86%
PBT 73,231 49,692 68,796 73,783 35,360 79,262 69,910 0.77%
Tax -523 2,582 1,450 -1,214 -6,238 -6,132 0 -
NP 72,708 52,274 70,246 72,569 29,122 73,130 69,910 0.65%
-
NP to SH 72,708 52,274 70,246 72,569 29,122 73,130 69,910 0.65%
-
Tax Rate 0.71% -5.20% -2.11% 1.65% 17.64% 7.74% 0.00% -
Total Cost 89,397 95,076 89,357 91,445 131,870 99,397 111,592 -3.62%
-
Net Worth 1,237,856 1,254,414 1,275,207 1,284,424 1,287,318 1,331,047 1,340,339 -1.31%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 73,481 73,095 79,419 75,882 72,881 86,600 89,605 -3.25%
Div Payout % 101.06% 139.83% 113.06% 104.57% 250.26% 118.42% 128.17% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,237,856 1,254,414 1,275,207 1,284,424 1,287,318 1,331,047 1,340,339 -1.31%
NOSH 1,195,503 1,071,783 1,071,783 1,071,783 1,071,783 1,071,783 1,068,000 1.89%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 44.85% 35.48% 44.01% 44.25% 18.09% 42.39% 38.52% -
ROE 5.87% 4.17% 5.51% 5.65% 2.26% 5.49% 5.22% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 14.74 13.75 14.89 15.30 15.02 16.10 16.99 -2.33%
EPS 6.88 6.87 7.88 7.55 6.73 7.91 8.24 -2.96%
DPS 6.68 6.82 7.41 7.08 6.80 8.08 8.39 -3.72%
NAPS 1.1253 1.1704 1.1898 1.1984 1.2011 1.2419 1.255 -1.80%
Adjusted Per Share Value based on latest NOSH - 1,071,783
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 13.56 12.33 13.35 13.72 13.47 14.43 15.18 -1.86%
EPS 6.08 4.37 5.88 6.07 2.44 6.12 5.85 0.64%
DPS 6.15 6.11 6.64 6.35 6.10 7.24 7.50 -3.25%
NAPS 1.0354 1.0493 1.0667 1.0744 1.0768 1.1134 1.1212 -1.31%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.785 0.895 0.905 0.875 1.00 1.06 1.25 -
P/RPS 5.33 6.51 6.08 5.72 6.66 6.58 7.36 -5.23%
P/EPS 11.88 18.35 13.81 12.92 36.80 15.54 19.10 -7.60%
EY 8.42 5.45 7.24 7.74 2.72 6.44 5.24 8.22%
DY 8.51 7.62 8.19 8.09 6.80 7.62 6.71 4.03%
P/NAPS 0.70 0.76 0.76 0.73 0.83 0.85 1.00 -5.76%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/01/24 19/01/23 20/01/22 19/01/21 17/01/20 17/01/19 19/01/18 -
Price 0.795 0.895 0.915 0.91 1.00 1.12 1.22 -
P/RPS 5.39 6.51 6.14 5.95 6.66 6.96 7.18 -4.66%
P/EPS 12.03 18.35 13.96 13.44 36.80 16.41 18.64 -7.03%
EY 8.31 5.45 7.16 7.44 2.72 6.09 5.37 7.54%
DY 8.40 7.62 8.10 7.78 6.80 7.21 6.88 3.38%
P/NAPS 0.71 0.76 0.77 0.76 0.83 0.90 0.97 -5.06%

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