[SENTRAL] YoY TTM Result on 31-Dec-2018 [#4]

Announcement Date
17-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 6.91%
YoY- 4.6%
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 159,243 164,013 160,992 173,392 181,106 136,704 120,290 4.78%
PBT 68,795 73,783 35,360 79,262 69,911 62,770 60,697 2.10%
Tax 1,451 -1,214 -6,238 -6,132 0 0 0 -
NP 70,246 72,569 29,122 73,130 69,911 62,770 60,697 2.46%
-
NP to SH 70,246 72,569 29,122 73,130 69,911 62,770 54,020 4.47%
-
Tax Rate -2.11% 1.65% 17.64% 7.74% 0.00% 0.00% 0.00% -
Total Cost 88,997 91,444 131,870 100,262 111,195 73,934 59,593 6.90%
-
Net Worth 1,275,207 1,284,424 1,287,318 1,331,047 1,340,339 896,154 873,487 6.50%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 79,419 75,882 72,881 86,593 89,605 57,146 34,342 14.98%
Div Payout % 113.06% 104.57% 250.26% 118.41% 128.17% 91.04% 63.57% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,275,207 1,284,424 1,287,318 1,331,047 1,340,339 896,154 873,487 6.50%
NOSH 1,071,783 1,071,783 1,071,783 1,071,783 1,068,000 703,915 660,282 8.40%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 44.11% 44.25% 18.09% 42.18% 38.60% 45.92% 50.46% -
ROE 5.51% 5.65% 2.26% 5.49% 5.22% 7.00% 6.18% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 14.86 15.30 15.02 16.18 16.96 19.42 18.22 -3.33%
EPS 6.55 6.77 2.72 6.82 6.55 8.92 8.18 -3.63%
DPS 7.41 7.08 6.80 8.08 8.39 8.12 5.20 6.07%
NAPS 1.1898 1.1984 1.2011 1.2419 1.255 1.2731 1.3229 -1.75%
Adjusted Per Share Value based on latest NOSH - 1,071,783
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 14.86 15.30 15.02 16.18 16.90 12.75 11.22 4.78%
EPS 6.55 6.77 2.72 6.82 6.52 5.86 5.04 4.46%
DPS 7.41 7.08 6.80 8.08 8.36 5.33 3.20 15.00%
NAPS 1.1898 1.1984 1.2011 1.2419 1.2506 0.8361 0.815 6.50%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.905 0.875 1.00 1.06 1.25 1.20 1.08 -
P/RPS 6.09 5.72 6.66 6.55 7.37 6.18 5.93 0.44%
P/EPS 13.81 12.92 36.80 15.54 19.10 13.46 13.20 0.75%
EY 7.24 7.74 2.72 6.44 5.24 7.43 7.58 -0.76%
DY 8.19 8.09 6.80 7.62 6.71 6.77 4.82 9.22%
P/NAPS 0.76 0.73 0.83 0.85 1.00 0.94 0.82 -1.25%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 20/01/22 19/01/21 17/01/20 17/01/19 19/01/18 25/01/17 22/01/16 -
Price 0.915 0.91 1.00 1.12 1.22 1.31 1.08 -
P/RPS 6.16 5.95 6.66 6.92 7.19 6.75 5.93 0.63%
P/EPS 13.96 13.44 36.80 16.41 18.64 14.69 13.20 0.93%
EY 7.16 7.44 2.72 6.09 5.37 6.81 7.58 -0.94%
DY 8.10 7.78 6.80 7.21 6.88 6.20 4.82 9.02%
P/NAPS 0.77 0.76 0.83 0.90 0.97 1.03 0.82 -1.04%

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