[SNTORIA] YoY TTM Result on 31-Dec-2013 [#1]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 0.73%
YoY- 21.84%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA'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 CAGR
Revenue 237,243 203,575 234,895 211,889 164,566 57,921 32.53%
PBT 45,391 33,367 42,179 41,184 43,826 15,710 23.61%
Tax -12,218 -3,815 -10,189 12,294 74 -3,901 25.61%
NP 33,173 29,552 31,990 53,478 43,900 11,809 22.91%
-
NP to SH 33,181 29,571 32,139 53,481 43,895 11,805 22.93%
-
Tax Rate 26.92% 11.43% 24.16% -29.85% -0.17% 24.83% -
Total Cost 204,070 174,023 202,905 158,411 120,666 46,112 34.60%
-
Net Worth 407,352 382,695 335,413 254,644 0 0 -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 4,855 9,392 4,413 - 7,694 - -
Div Payout % 14.63% 31.76% 13.73% - 17.53% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 407,352 382,695 335,413 254,644 0 0 -
NOSH 489,111 484,425 441,333 439,042 399,289 142,744 27.89%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 13.98% 14.52% 13.62% 25.24% 26.68% 20.39% -
ROE 8.15% 7.73% 9.58% 21.00% 0.00% 0.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 48.92 42.02 53.22 48.26 41.21 40.58 3.80%
EPS 6.84 6.10 7.28 12.18 10.99 8.27 -3.72%
DPS 1.00 1.94 1.00 0.00 1.93 0.00 -
NAPS 0.84 0.79 0.76 0.58 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 439,042
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 38.70 33.20 38.31 34.56 26.84 9.45 32.53%
EPS 5.41 4.82 5.24 8.72 7.16 1.93 22.86%
DPS 0.79 1.53 0.72 0.00 1.25 0.00 -
NAPS 0.6644 0.6242 0.5471 0.4153 0.00 0.00 -
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 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - -
Price 0.80 0.93 1.23 0.675 0.68 0.00 -
P/RPS 1.64 2.21 2.31 1.40 1.65 0.00 -
P/EPS 11.69 15.24 16.89 5.54 6.19 0.00 -
EY 8.55 6.56 5.92 18.05 16.17 0.00 -
DY 1.25 2.08 0.81 0.00 2.83 0.00 -
P/NAPS 0.95 1.18 1.62 1.16 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/17 26/02/16 26/02/15 26/02/14 28/02/13 - -
Price 0.74 0.82 1.09 0.86 0.705 0.00 -
P/RPS 1.51 1.95 2.05 1.78 1.71 0.00 -
P/EPS 10.82 13.43 14.97 7.06 6.41 0.00 -
EY 9.25 7.44 6.68 14.16 15.59 0.00 -
DY 1.35 2.36 0.92 0.00 2.73 0.00 -
P/NAPS 0.88 1.04 1.43 1.48 0.00 0.00 -

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