[SENTRAL] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[SENTRAL] SENTRAL REIT
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -0.44%
YoY- 0.41%
Quarter Report
Latest QR
Upcoming QR
SENTRAL's Result
SENTRAL's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 120,290 70,249 68,937 69,490 70,266 69,299 67,379 10.13%
PBT 60,697 40,283 36,644 40,077 39,480 54,220 33,110 10.62%
Tax 0 0 0 0 0 0 -3 -
NP 60,697 40,283 36,644 40,077 39,480 54,220 33,107 10.62%
-
NP to SH 54,020 34,163 34,537 34,461 34,321 32,575 32,415 8.88%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% -
Total Cost 59,593 29,966 32,293 29,413 30,786 15,079 34,272 9.65%
-
Net Worth 873,487 530,808 517,918 512,121 504,807 498,471 474,397 10.70%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 34,342 24,754 24,626 24,616 24,685 23,636 22,619 7.20%
Div Payout % 63.57% 72.46% 71.31% 71.43% 71.93% 72.56% 69.78% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 873,487 530,808 517,918 512,121 504,807 498,471 474,397 10.70%
NOSH 660,282 394,770 390,999 390,098 389,903 390,528 389,649 9.18%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 50.46% 57.34% 53.16% 57.67% 56.19% 78.24% 49.14% -
ROE 6.18% 6.44% 6.67% 6.73% 6.80% 6.53% 6.83% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 18.22 17.79 17.63 17.81 18.02 17.74 17.29 0.87%
EPS 8.18 8.65 8.83 8.83 8.80 8.34 8.32 -0.28%
DPS 5.20 6.29 6.30 6.31 6.33 6.05 5.80 -1.80%
NAPS 1.3229 1.3446 1.3246 1.3128 1.2947 1.2764 1.2175 1.39%
Adjusted Per Share Value based on latest NOSH - 390,098
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.06 5.88 5.77 5.81 5.88 5.80 5.64 10.12%
EPS 4.52 2.86 2.89 2.88 2.87 2.72 2.71 8.89%
DPS 2.87 2.07 2.06 2.06 2.06 1.98 1.89 7.20%
NAPS 0.7306 0.444 0.4332 0.4284 0.4223 0.417 0.3968 10.70%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 20/11/09 -
Price 1.08 1.17 1.18 1.23 1.08 1.11 1.05 -
P/RPS 5.93 6.57 6.69 6.90 5.99 6.26 6.07 -0.38%
P/EPS 13.20 13.52 13.36 13.92 12.27 13.31 12.62 0.75%
EY 7.58 7.40 7.49 7.18 8.15 7.51 7.92 -0.72%
DY 4.82 5.38 5.34 5.13 5.86 5.45 5.52 -2.23%
P/NAPS 0.82 0.87 0.89 0.94 0.83 0.87 0.86 -0.79%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/01/16 19/01/15 28/01/14 31/01/13 18/01/12 21/01/11 21/01/10 -
Price 1.08 1.22 1.16 1.20 1.11 1.14 1.04 -
P/RPS 5.93 6.86 6.58 6.74 6.16 6.42 6.01 -0.22%
P/EPS 13.20 14.10 13.13 13.58 12.61 13.67 12.50 0.91%
EY 7.58 7.09 7.61 7.36 7.93 7.32 8.00 -0.89%
DY 4.82 5.16 5.43 5.26 5.70 5.31 5.58 -2.40%
P/NAPS 0.82 0.91 0.88 0.91 0.86 0.89 0.85 -0.59%

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