[SENTRAL] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[SENTRAL] SENTRAL REIT
Announcement Date
26-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -0.81%
YoY- 34.83%
Quarter Report
Latest QR
Upcoming QR
SENTRAL's Result
SENTRAL's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 162,184 177,629 173,984 135,469 100,779 69,374 68,761 15.36%
PBT 67,679 68,405 83,507 68,904 52,271 36,366 39,470 9.39%
Tax -6,132 0 0 0 0 0 0 -
NP 61,547 68,405 83,507 68,904 52,271 36,366 39,470 7.68%
-
NP to SH 61,547 68,405 79,893 62,227 46,151 34,259 33,854 10.47%
-
Tax Rate 9.06% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 100,637 109,224 90,477 66,565 48,508 33,008 29,291 22.82%
-
Net Worth 1,329,868 1,343,694 1,359,136 872,242 868,333 526,422 521,294 16.88%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 78,025 89,758 74,388 41,073 38,099 24,593 24,588 21.21%
Div Payout % 126.77% 131.22% 93.11% 66.01% 82.55% 71.79% 72.63% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,329,868 1,343,694 1,359,136 872,242 868,333 526,422 521,294 16.88%
NOSH 1,071,783 1,071,783 1,068,000 662,043 661,134 390,087 389,432 18.37%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 37.95% 38.51% 48.00% 50.86% 51.87% 52.42% 57.40% -
ROE 4.63% 5.09% 5.88% 7.13% 5.31% 6.51% 6.49% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 15.13 16.57 16.29 20.46 15.24 17.78 17.66 -2.54%
EPS 5.74 6.38 7.48 9.40 6.98 8.78 8.69 -6.67%
DPS 7.28 8.39 6.97 6.22 5.76 6.29 6.30 2.43%
NAPS 1.2408 1.2537 1.2726 1.3175 1.3134 1.3495 1.3386 -1.25%
Adjusted Per Share Value based on latest NOSH - 662,043
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 13.57 14.86 14.55 11.33 8.43 5.80 5.75 15.37%
EPS 5.15 5.72 6.68 5.21 3.86 2.87 2.83 10.48%
DPS 6.53 7.51 6.22 3.44 3.19 2.06 2.06 21.19%
NAPS 1.1124 1.124 1.1369 0.7296 0.7263 0.4403 0.436 16.88%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.02 1.12 1.28 1.25 1.13 1.16 1.18 -
P/RPS 6.74 6.76 7.86 6.11 7.41 6.52 6.68 0.14%
P/EPS 17.76 17.55 17.11 13.30 16.19 13.21 13.57 4.58%
EY 5.63 5.70 5.84 7.52 6.18 7.57 7.37 -4.38%
DY 7.14 7.49 5.44 4.98 5.10 5.42 5.34 4.95%
P/NAPS 0.82 0.89 1.01 0.95 0.86 0.86 0.88 -1.16%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 27/11/18 20/11/17 26/10/16 05/11/15 26/11/14 07/11/13 -
Price 1.02 1.08 1.26 1.27 1.15 1.19 1.16 -
P/RPS 6.74 6.52 7.73 6.21 7.54 6.69 6.57 0.42%
P/EPS 17.76 16.92 16.84 13.51 16.47 13.55 13.34 4.88%
EY 5.63 5.91 5.94 7.40 6.07 7.38 7.49 -4.64%
DY 7.14 7.77 5.53 4.90 5.01 5.29 5.43 4.66%
P/NAPS 0.82 0.86 0.99 0.96 0.88 0.88 0.87 -0.98%

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