[SENDAI] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 32.33%
YoY- 14.61%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,732,644 1,656,012 1,611,108 1,002,809 925,730 906,530 922,884 52.12%
PBT 73,916 72,770 84,720 45,789 30,700 38,140 45,232 38.69%
Tax -4,909 -3,674 -3,788 -9,348 -4,037 -3,878 -3,836 17.85%
NP 69,006 69,096 80,932 36,441 26,662 34,262 41,396 40.54%
-
NP to SH 64,104 66,994 77,584 37,404 28,265 36,582 43,964 28.55%
-
Tax Rate 6.64% 5.05% 4.47% 20.42% 13.15% 10.17% 8.48% -
Total Cost 1,663,637 1,586,916 1,530,176 966,368 899,068 872,268 881,488 52.66%
-
Net Worth 1,153,562 990,211 973,663 913,803 851,054 837,045 851,415 22.42%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 19,340 - 9,680 10,315 15,500 - -
Div Payout % - 28.87% - 25.88% 36.50% 42.37% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,153,562 990,211 973,663 913,803 851,054 837,045 851,415 22.42%
NOSH 774,202 773,602 772,749 774,409 773,686 775,042 774,014 0.01%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.98% 4.17% 5.02% 3.63% 2.88% 3.78% 4.49% -
ROE 5.56% 6.77% 7.97% 4.09% 3.32% 4.37% 5.16% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 223.80 214.06 208.49 129.49 119.65 116.97 119.23 52.10%
EPS 8.28 8.66 10.04 4.83 3.65 4.72 5.68 28.53%
DPS 0.00 2.50 0.00 1.25 1.33 2.00 0.00 -
NAPS 1.49 1.28 1.26 1.18 1.10 1.08 1.10 22.40%
Adjusted Per Share Value based on latest NOSH - 775,358
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 221.85 212.04 206.29 128.40 118.53 116.07 118.17 52.12%
EPS 8.21 8.58 9.93 4.79 3.62 4.68 5.63 28.56%
DPS 0.00 2.48 0.00 1.24 1.32 1.98 0.00 -
NAPS 1.477 1.2679 1.2467 1.17 1.0897 1.0718 1.0902 22.41%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.775 0.90 0.79 0.78 0.93 0.96 1.03 -
P/RPS 0.35 0.42 0.38 0.60 0.78 0.82 0.86 -45.05%
P/EPS 9.36 10.39 7.87 16.15 25.46 20.34 18.13 -35.61%
EY 10.68 9.62 12.71 6.19 3.93 4.92 5.51 55.39%
DY 0.00 2.78 0.00 1.60 1.43 2.08 0.00 -
P/NAPS 0.52 0.70 0.63 0.66 0.85 0.89 0.94 -32.58%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 24/08/15 28/05/15 26/02/15 28/11/14 28/08/14 26/05/14 -
Price 0.855 0.725 0.72 0.64 0.695 0.975 1.05 -
P/RPS 0.38 0.34 0.35 0.49 0.58 0.83 0.88 -42.84%
P/EPS 10.33 8.37 7.17 13.25 19.02 20.66 18.49 -32.14%
EY 9.68 11.94 13.94 7.55 5.26 4.84 5.41 47.33%
DY 0.00 3.45 0.00 1.95 1.92 2.05 0.00 -
P/NAPS 0.57 0.57 0.57 0.54 0.63 0.90 0.95 -28.84%

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