[SNTORIA] YoY Cumulative 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- -61.38%
YoY- 36.35%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 87,342 60,032 47,013 64,021 47,570 43,192 57,921 7.07%
PBT 14,698 10,585 10,376 14,175 7,462 10,088 15,710 -1.10%
Tax -3,634 -2,109 -1,962 -2,930 784 -2,221 -3,901 -1.17%
NP 11,064 8,476 8,414 11,245 8,246 7,867 11,809 -1.07%
-
NP to SH 11,082 8,481 8,429 11,254 8,254 7,866 11,805 -1.04%
-
Tax Rate 24.72% 19.92% 18.91% 20.67% -10.51% 22.02% 24.83% -
Total Cost 76,278 51,556 38,599 52,776 39,324 35,325 46,112 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 - - 4,844 4,413 - - - -
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 2.40% 2.08% 2.20% 3.36% 3.24% 3.79% 23.63% -
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 15.70 12.38 9.70 14.51 10.83 10.82 40.58 -14.62%
EPS 1.99 1.75 1.74 2.55 1.88 1.97 8.27 -21.11%
DPS 0.00 0.00 1.00 1.00 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 14.02 9.64 7.55 10.28 7.64 6.93 9.30 7.07%
EPS 1.78 1.36 1.35 1.81 1.32 1.26 1.89 -0.99%
DPS 0.00 0.00 0.78 0.71 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 4.43 6.46 9.58 8.48 6.23 6.29 0.00 -
P/EPS 34.89 45.74 53.45 48.24 35.90 34.52 0.00 -
EY 2.87 2.19 1.87 2.07 2.79 2.90 0.00 -
DY 0.00 0.00 1.08 0.81 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 3.95 5.98 8.45 7.51 7.94 6.52 0.00 -
P/EPS 31.13 42.31 47.13 42.75 45.74 35.79 0.00 -
EY 3.21 2.36 2.12 2.34 2.19 2.79 0.00 -
DY 0.00 0.00 1.22 0.92 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