[SENTRAL] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[SENTRAL] SENTRAL REIT
Announcement Date
22-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 17.05%
YoY- 58.12%
Quarter Report
Latest QR
Upcoming QR
SENTRAL's Result
SENTRAL's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 173,392 181,106 136,704 120,290 70,249 68,937 69,490 16.45%
PBT 79,262 69,911 62,770 60,697 40,283 36,644 40,077 12.03%
Tax -6,132 0 0 0 0 0 0 -
NP 73,130 69,911 62,770 60,697 40,283 36,644 40,077 10.53%
-
NP to SH 73,130 69,911 62,770 54,020 34,163 34,537 34,461 13.35%
-
Tax Rate 7.74% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 100,262 111,195 73,934 59,593 29,966 32,293 29,413 22.66%
-
Net Worth 1,331,047 1,340,339 896,154 873,487 530,808 517,918 512,121 17.24%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 86,593 89,605 57,146 34,342 24,754 24,626 24,616 23.31%
Div Payout % 118.41% 128.17% 91.04% 63.57% 72.46% 71.31% 71.43% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,331,047 1,340,339 896,154 873,487 530,808 517,918 512,121 17.24%
NOSH 1,071,783 1,068,000 703,915 660,282 394,770 390,999 390,098 18.33%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 42.18% 38.60% 45.92% 50.46% 57.34% 53.16% 57.67% -
ROE 5.49% 5.22% 7.00% 6.18% 6.44% 6.67% 6.73% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 16.18 16.96 19.42 18.22 17.79 17.63 17.81 -1.58%
EPS 6.82 6.55 8.92 8.18 8.65 8.83 8.83 -4.21%
DPS 8.08 8.39 8.12 5.20 6.29 6.30 6.31 4.20%
NAPS 1.2419 1.255 1.2731 1.3229 1.3446 1.3246 1.3128 -0.92%
Adjusted Per Share Value based on latest NOSH - 660,282
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 14.50 15.15 11.43 10.06 5.88 5.77 5.81 16.45%
EPS 6.12 5.85 5.25 4.52 2.86 2.89 2.88 13.37%
DPS 7.24 7.50 4.78 2.87 2.07 2.06 2.06 23.29%
NAPS 1.1134 1.1212 0.7496 0.7306 0.444 0.4332 0.4284 17.24%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.06 1.25 1.20 1.08 1.17 1.18 1.23 -
P/RPS 6.55 7.37 6.18 5.93 6.57 6.69 6.90 -0.86%
P/EPS 15.54 19.10 13.46 13.20 13.52 13.36 13.92 1.85%
EY 6.44 5.24 7.43 7.58 7.40 7.49 7.18 -1.79%
DY 7.62 6.71 6.77 4.82 5.38 5.34 5.13 6.81%
P/NAPS 0.85 1.00 0.94 0.82 0.87 0.89 0.94 -1.66%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 17/01/19 19/01/18 25/01/17 22/01/16 19/01/15 28/01/14 31/01/13 -
Price 1.12 1.22 1.31 1.08 1.22 1.16 1.20 -
P/RPS 6.92 7.19 6.75 5.93 6.86 6.58 6.74 0.44%
P/EPS 16.41 18.64 14.69 13.20 14.10 13.13 13.58 3.20%
EY 6.09 5.37 6.81 7.58 7.09 7.61 7.36 -3.10%
DY 7.21 6.88 6.20 4.82 5.16 5.43 5.26 5.39%
P/NAPS 0.90 0.97 1.03 0.82 0.91 0.88 0.91 -0.18%

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