[SENTRAL] YoY TTM 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- 2.02%
YoY- 0.22%
Quarter Report
Latest QR
Upcoming QR
SENTRAL's Result
SENTRAL's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 136,704 120,290 70,249 68,937 69,490 70,266 69,299 11.97%
PBT 62,770 60,697 40,283 36,644 40,077 39,480 54,220 2.46%
Tax 0 0 0 0 0 0 0 -
NP 62,770 60,697 40,283 36,644 40,077 39,480 54,220 2.46%
-
NP to SH 62,770 54,020 34,163 34,537 34,461 34,321 32,575 11.54%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 73,934 59,593 29,966 32,293 29,413 30,786 15,079 30.30%
-
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 57,146 34,342 24,754 24,626 24,616 24,685 23,636 15.83%
Div Payout % 91.04% 63.57% 72.46% 71.31% 71.43% 71.93% 72.56% -
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 703,915 660,282 394,770 390,999 390,098 389,903 390,528 10.30%
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 45.92% 50.46% 57.34% 53.16% 57.67% 56.19% 78.24% -
ROE 7.00% 6.18% 6.44% 6.67% 6.73% 6.80% 6.53% -
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 19.42 18.22 17.79 17.63 17.81 18.02 17.74 1.51%
EPS 8.92 8.18 8.65 8.83 8.83 8.80 8.34 1.12%
DPS 8.12 5.20 6.29 6.30 6.31 6.33 6.05 5.02%
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 11.43 10.06 5.88 5.77 5.81 5.88 5.80 11.95%
EPS 5.25 4.52 2.86 2.89 2.88 2.87 2.72 11.57%
DPS 4.78 2.87 2.07 2.06 2.06 2.06 1.98 15.80%
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 6.18 5.93 6.57 6.69 6.90 5.99 6.26 -0.21%
P/EPS 13.46 13.20 13.52 13.36 13.92 12.27 13.31 0.18%
EY 7.43 7.58 7.40 7.49 7.18 8.15 7.51 -0.17%
DY 6.77 4.82 5.38 5.34 5.13 5.86 5.45 3.67%
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 6.75 5.93 6.86 6.58 6.74 6.16 6.42 0.83%
P/EPS 14.69 13.20 14.10 13.13 13.58 12.61 13.67 1.20%
EY 6.81 7.58 7.09 7.61 7.36 7.93 7.32 -1.19%
DY 6.20 4.82 5.16 5.43 5.26 5.70 5.31 2.61%
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