[SENDAI] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -22.73%
YoY- -48.94%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,656,012 1,611,108 1,002,809 925,730 906,530 922,884 965,050 43.47%
PBT 72,770 84,720 45,789 30,700 38,140 45,232 39,465 50.53%
Tax -3,674 -3,788 -9,348 -4,037 -3,878 -3,836 -6,795 -33.70%
NP 69,096 80,932 36,441 26,662 34,262 41,396 32,670 64.99%
-
NP to SH 66,994 77,584 37,404 28,265 36,582 43,964 32,636 61.73%
-
Tax Rate 5.05% 4.47% 20.42% 13.15% 10.17% 8.48% 17.22% -
Total Cost 1,586,916 1,530,176 966,368 899,068 872,268 881,488 932,380 42.69%
-
Net Worth 990,211 973,663 913,803 851,054 837,045 851,415 844,423 11.23%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 19,340 - 9,680 10,315 15,500 - 7,747 84.33%
Div Payout % 28.87% - 25.88% 36.50% 42.37% - 23.74% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 990,211 973,663 913,803 851,054 837,045 851,415 844,423 11.23%
NOSH 773,602 772,749 774,409 773,686 775,042 774,014 774,700 -0.09%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.17% 5.02% 3.63% 2.88% 3.78% 4.49% 3.39% -
ROE 6.77% 7.97% 4.09% 3.32% 4.37% 5.16% 3.86% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 214.06 208.49 129.49 119.65 116.97 119.23 124.57 43.60%
EPS 8.66 10.04 4.83 3.65 4.72 5.68 4.22 61.69%
DPS 2.50 0.00 1.25 1.33 2.00 0.00 1.00 84.51%
NAPS 1.28 1.26 1.18 1.10 1.08 1.10 1.09 11.33%
Adjusted Per Share Value based on latest NOSH - 765,263
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 211.97 206.22 128.36 118.49 116.04 118.13 123.53 43.47%
EPS 8.58 9.93 4.79 3.62 4.68 5.63 4.18 61.72%
DPS 2.48 0.00 1.24 1.32 1.98 0.00 0.99 84.76%
NAPS 1.2675 1.2463 1.1697 1.0894 1.0714 1.0898 1.0809 11.23%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.90 0.79 0.78 0.93 0.96 1.03 1.04 -
P/RPS 0.42 0.38 0.60 0.78 0.82 0.86 0.83 -36.57%
P/EPS 10.39 7.87 16.15 25.46 20.34 18.13 24.69 -43.93%
EY 9.62 12.71 6.19 3.93 4.92 5.51 4.05 78.30%
DY 2.78 0.00 1.60 1.43 2.08 0.00 0.96 103.56%
P/NAPS 0.70 0.63 0.66 0.85 0.89 0.94 0.95 -18.46%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 28/05/15 26/02/15 28/11/14 28/08/14 26/05/14 27/02/14 -
Price 0.725 0.72 0.64 0.695 0.975 1.05 0.975 -
P/RPS 0.34 0.35 0.49 0.58 0.83 0.88 0.78 -42.59%
P/EPS 8.37 7.17 13.25 19.02 20.66 18.49 23.14 -49.32%
EY 11.94 13.94 7.55 5.26 4.84 5.41 4.32 97.31%
DY 3.45 0.00 1.95 1.92 2.05 0.00 1.03 124.36%
P/NAPS 0.57 0.57 0.54 0.63 0.90 0.95 0.89 -25.76%

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