[SENDAI] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 34.71%
YoY- -53.58%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,002,809 925,730 906,530 922,884 965,050 969,057 981,376 1.44%
PBT 45,789 30,700 38,140 45,232 39,465 57,413 84,770 -33.60%
Tax -9,348 -4,037 -3,878 -3,836 -6,795 -1,502 -1,364 259.53%
NP 36,441 26,662 34,262 41,396 32,670 55,910 83,406 -42.33%
-
NP to SH 37,404 28,265 36,582 43,964 32,636 55,360 80,304 -39.82%
-
Tax Rate 20.42% 13.15% 10.17% 8.48% 17.22% 2.62% 1.61% -
Total Cost 966,368 899,068 872,268 881,488 932,380 913,146 897,970 5.00%
-
Net Worth 913,803 851,054 837,045 851,415 844,423 844,343 835,532 6.13%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 9,680 10,315 15,500 - 7,747 20,656 30,945 -53.82%
Div Payout % 25.88% 36.50% 42.37% - 23.74% 37.31% 38.54% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 913,803 851,054 837,045 851,415 844,423 844,343 835,532 6.13%
NOSH 774,409 773,686 775,042 774,014 774,700 774,626 773,641 0.06%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.63% 2.88% 3.78% 4.49% 3.39% 5.77% 8.50% -
ROE 4.09% 3.32% 4.37% 5.16% 3.86% 6.56% 9.61% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 129.49 119.65 116.97 119.23 124.57 125.10 126.85 1.37%
EPS 4.83 3.65 4.72 5.68 4.22 7.15 10.38 -39.86%
DPS 1.25 1.33 2.00 0.00 1.00 2.67 4.00 -53.85%
NAPS 1.18 1.10 1.08 1.10 1.09 1.09 1.08 6.06%
Adjusted Per Share Value based on latest NOSH - 774,014
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 128.36 118.49 116.04 118.13 123.53 124.04 125.62 1.44%
EPS 4.79 3.62 4.68 5.63 4.18 7.09 10.28 -39.81%
DPS 1.24 1.32 1.98 0.00 0.99 2.64 3.96 -53.78%
NAPS 1.1697 1.0894 1.0714 1.0898 1.0809 1.0808 1.0695 6.13%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.78 0.93 0.96 1.03 1.04 1.44 1.45 -
P/RPS 0.60 0.78 0.82 0.86 0.83 1.15 1.14 -34.73%
P/EPS 16.15 25.46 20.34 18.13 24.69 20.15 13.97 10.12%
EY 6.19 3.93 4.92 5.51 4.05 4.96 7.16 -9.22%
DY 1.60 1.43 2.08 0.00 0.96 1.85 2.76 -30.40%
P/NAPS 0.66 0.85 0.89 0.94 0.95 1.32 1.34 -37.55%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 28/08/14 26/05/14 27/02/14 28/11/13 27/08/13 -
Price 0.64 0.695 0.975 1.05 0.975 1.29 1.44 -
P/RPS 0.49 0.58 0.83 0.88 0.78 1.03 1.14 -42.95%
P/EPS 13.25 19.02 20.66 18.49 23.14 18.05 13.87 -2.99%
EY 7.55 5.26 4.84 5.41 4.32 5.54 7.21 3.11%
DY 1.95 1.92 2.05 0.00 1.03 2.07 2.78 -21.00%
P/NAPS 0.54 0.63 0.90 0.95 0.89 1.18 1.33 -45.07%

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