[SENTRAL] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[SENTRAL] SENTRAL REIT
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 8.35%
YoY- 28.39%
Quarter Report
Latest QR
Upcoming QR
SENTRAL's Result
SENTRAL's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 165,172 162,184 177,629 173,984 135,469 100,779 69,374 15.54%
PBT 42,204 67,679 68,405 83,507 68,904 52,271 36,366 2.51%
Tax -6,238 -6,132 0 0 0 0 0 -
NP 35,966 61,547 68,405 83,507 68,904 52,271 36,366 -0.18%
-
NP to SH 35,966 61,547 68,405 79,893 62,227 46,151 34,259 0.81%
-
Tax Rate 14.78% 9.06% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 129,206 100,637 109,224 90,477 66,565 48,508 33,008 25.51%
-
Net Worth 1,289,783 1,329,868 1,343,694 1,359,136 872,242 868,333 526,422 16.09%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 72,881 78,025 89,758 74,388 41,073 38,099 24,593 19.82%
Div Payout % 202.64% 126.77% 131.22% 93.11% 66.01% 82.55% 71.79% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,289,783 1,329,868 1,343,694 1,359,136 872,242 868,333 526,422 16.09%
NOSH 1,071,783 1,071,783 1,071,783 1,068,000 662,043 661,134 390,087 18.32%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 21.77% 37.95% 38.51% 48.00% 50.86% 51.87% 52.42% -
ROE 2.79% 4.63% 5.09% 5.88% 7.13% 5.31% 6.51% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 15.41 15.13 16.57 16.29 20.46 15.24 17.78 -2.35%
EPS 3.36 5.74 6.38 7.48 9.40 6.98 8.78 -14.78%
DPS 6.80 7.28 8.39 6.97 6.22 5.76 6.29 1.30%
NAPS 1.2034 1.2408 1.2537 1.2726 1.3175 1.3134 1.3495 -1.88%
Adjusted Per Share Value based on latest NOSH - 1,068,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 13.82 13.57 14.86 14.55 11.33 8.43 5.80 15.55%
EPS 3.01 5.15 5.72 6.68 5.21 3.86 2.87 0.79%
DPS 6.10 6.53 7.51 6.22 3.44 3.19 2.06 19.81%
NAPS 1.0789 1.1124 1.124 1.1369 0.7296 0.7263 0.4403 16.09%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.775 1.02 1.12 1.28 1.25 1.13 1.16 -
P/RPS 5.03 6.74 6.76 7.86 6.11 7.41 6.52 -4.22%
P/EPS 23.09 17.76 17.55 17.11 13.30 16.19 13.21 9.74%
EY 4.33 5.63 5.70 5.84 7.52 6.18 7.57 -8.88%
DY 8.77 7.14 7.49 5.44 4.98 5.10 5.42 8.34%
P/NAPS 0.64 0.82 0.89 1.01 0.95 0.86 0.86 -4.80%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 11/11/20 25/11/19 27/11/18 20/11/17 26/10/16 05/11/15 26/11/14 -
Price 0.795 1.02 1.08 1.26 1.27 1.15 1.19 -
P/RPS 5.16 6.74 6.52 7.73 6.21 7.54 6.69 -4.23%
P/EPS 23.69 17.76 16.92 16.84 13.51 16.47 13.55 9.74%
EY 4.22 5.63 5.91 5.94 7.40 6.07 7.38 -8.88%
DY 8.55 7.14 7.77 5.53 4.90 5.01 5.29 8.32%
P/NAPS 0.66 0.82 0.86 0.99 0.96 0.88 0.88 -4.67%

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