[SENDAI] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -41.05%
YoY- -71.71%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 925,730 906,530 922,884 965,050 969,057 981,376 972,728 -3.24%
PBT 30,700 38,140 45,232 39,465 57,413 84,770 101,856 -55.01%
Tax -4,037 -3,878 -3,836 -6,795 -1,502 -1,364 -1,540 90.00%
NP 26,662 34,262 41,396 32,670 55,910 83,406 100,316 -58.62%
-
NP to SH 28,265 36,582 43,964 32,636 55,360 80,304 94,716 -55.31%
-
Tax Rate 13.15% 10.17% 8.48% 17.22% 2.62% 1.61% 1.51% -
Total Cost 899,068 872,268 881,488 932,380 913,146 897,970 872,412 2.02%
-
Net Worth 851,054 837,045 851,415 844,423 844,343 835,532 820,252 2.48%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 10,315 15,500 - 7,747 20,656 30,945 - -
Div Payout % 36.50% 42.37% - 23.74% 37.31% 38.54% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 851,054 837,045 851,415 844,423 844,343 835,532 820,252 2.48%
NOSH 773,686 775,042 774,014 774,700 774,626 773,641 773,823 -0.01%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.88% 3.78% 4.49% 3.39% 5.77% 8.50% 10.31% -
ROE 3.32% 4.37% 5.16% 3.86% 6.56% 9.61% 11.55% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 119.65 116.97 119.23 124.57 125.10 126.85 125.70 -3.23%
EPS 3.65 4.72 5.68 4.22 7.15 10.38 12.24 -55.33%
DPS 1.33 2.00 0.00 1.00 2.67 4.00 0.00 -
NAPS 1.10 1.08 1.10 1.09 1.09 1.08 1.06 2.49%
Adjusted Per Share Value based on latest NOSH - 774,485
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 118.49 116.04 118.13 123.53 124.04 125.62 124.51 -3.24%
EPS 3.62 4.68 5.63 4.18 7.09 10.28 12.12 -55.28%
DPS 1.32 1.98 0.00 0.99 2.64 3.96 0.00 -
NAPS 1.0894 1.0714 1.0898 1.0809 1.0808 1.0695 1.0499 2.49%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.93 0.96 1.03 1.04 1.44 1.45 1.17 -
P/RPS 0.78 0.82 0.86 0.83 1.15 1.14 0.93 -11.05%
P/EPS 25.46 20.34 18.13 24.69 20.15 13.97 9.56 92.01%
EY 3.93 4.92 5.51 4.05 4.96 7.16 10.46 -47.90%
DY 1.43 2.08 0.00 0.96 1.85 2.76 0.00 -
P/NAPS 0.85 0.89 0.94 0.95 1.32 1.34 1.10 -15.77%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 26/05/14 27/02/14 28/11/13 27/08/13 21/05/13 -
Price 0.695 0.975 1.05 0.975 1.29 1.44 1.40 -
P/RPS 0.58 0.83 0.88 0.78 1.03 1.14 1.11 -35.10%
P/EPS 19.02 20.66 18.49 23.14 18.05 13.87 11.44 40.29%
EY 5.26 4.84 5.41 4.32 5.54 7.21 8.74 -28.69%
DY 1.92 2.05 0.00 1.03 2.07 2.78 0.00 -
P/NAPS 0.63 0.90 0.95 0.89 1.18 1.33 1.32 -38.90%

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