[SENTRAL] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[SENTRAL] SENTRAL REIT
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -3.54%
YoY- 8.62%
Quarter Report
Latest QR
Upcoming QR
SENTRAL's Result
SENTRAL's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 38,929 32,578 18,183 17,308 17,132 17,510 17,372 14.38%
PBT 16,918 23,052 14,626 10,709 13,535 13,230 29,191 -8.68%
Tax 0 0 0 0 0 0 0 -
NP 16,918 23,052 14,626 10,709 13,535 13,230 29,191 -8.68%
-
NP to SH 13,304 16,375 8,606 8,602 7,919 8,071 8,123 8.56%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 22,011 9,526 3,557 6,599 3,597 4,280 -11,819 -
-
Net Worth 896,154 873,487 530,808 517,918 512,121 504,807 498,471 10.26%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 29,212 28,854 16,896 16,734 16,696 16,765 16,324 10.17%
Div Payout % 219.58% 176.21% 196.33% 194.55% 210.84% 207.73% 200.96% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 896,154 873,487 530,808 517,918 512,121 504,807 498,471 10.26%
NOSH 1,068,000 660,282 394,770 390,999 390,098 389,903 390,528 18.23%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 43.46% 70.76% 80.44% 61.87% 79.00% 75.56% 168.03% -
ROE 1.48% 1.87% 1.62% 1.66% 1.55% 1.60% 1.63% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.53 4.93 4.61 4.43 4.39 4.49 4.45 3.68%
EPS 1.89 2.48 2.18 2.20 2.03 2.07 2.08 -1.58%
DPS 4.15 4.37 4.28 4.28 4.28 4.30 4.18 -0.11%
NAPS 1.2731 1.3229 1.3446 1.3246 1.3128 1.2947 1.2764 -0.04%
Adjusted Per Share Value based on latest NOSH - 390,999
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.26 2.73 1.52 1.45 1.43 1.46 1.45 14.44%
EPS 1.11 1.37 0.72 0.72 0.66 0.68 0.68 8.50%
DPS 2.44 2.41 1.41 1.40 1.40 1.40 1.37 10.08%
NAPS 0.7496 0.7306 0.444 0.4332 0.4284 0.4223 0.417 10.25%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.20 1.08 1.17 1.18 1.23 1.08 1.11 -
P/RPS 21.70 21.89 25.40 26.66 28.01 24.05 24.95 -2.29%
P/EPS 63.49 43.55 53.67 53.64 60.59 52.17 53.37 2.93%
EY 1.57 2.30 1.86 1.86 1.65 1.92 1.87 -2.86%
DY 3.46 4.05 3.66 3.63 3.48 3.98 3.77 -1.41%
P/NAPS 0.94 0.82 0.87 0.89 0.94 0.83 0.87 1.29%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 25/01/17 22/01/16 19/01/15 28/01/14 31/01/13 18/01/12 21/01/11 -
Price 1.31 1.08 1.22 1.16 1.20 1.11 1.14 -
P/RPS 23.69 21.89 26.49 26.21 27.32 24.72 25.63 -1.30%
P/EPS 69.31 43.55 55.96 52.73 59.11 53.62 54.81 3.98%
EY 1.44 2.30 1.79 1.90 1.69 1.86 1.82 -3.82%
DY 3.17 4.05 3.51 3.69 3.57 3.87 3.67 -2.40%
P/NAPS 1.03 0.82 0.91 0.88 0.91 0.86 0.89 2.46%

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