[SENDAI] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 107.42%
YoY- 76.47%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,788,804 1,732,644 1,656,012 1,611,108 1,002,809 925,730 906,530 57.12%
PBT 68,197 73,916 72,770 84,720 45,789 30,700 38,140 47.16%
Tax -6,012 -4,909 -3,674 -3,788 -9,348 -4,037 -3,878 33.84%
NP 62,185 69,006 69,096 80,932 36,441 26,662 34,262 48.63%
-
NP to SH 55,900 64,104 66,994 77,584 37,404 28,265 36,582 32.56%
-
Tax Rate 8.82% 6.64% 5.05% 4.47% 20.42% 13.15% 10.17% -
Total Cost 1,726,619 1,663,637 1,586,916 1,530,176 966,368 899,068 872,268 57.45%
-
Net Worth 1,122,645 1,153,562 990,211 973,663 913,803 851,054 837,045 21.55%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 3,871 - 19,340 - 9,680 10,315 15,500 -60.24%
Div Payout % 6.93% - 28.87% - 25.88% 36.50% 42.37% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,122,645 1,153,562 990,211 973,663 913,803 851,054 837,045 21.55%
NOSH 774,238 774,202 773,602 772,749 774,409 773,686 775,042 -0.06%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.48% 3.98% 4.17% 5.02% 3.63% 2.88% 3.78% -
ROE 4.98% 5.56% 6.77% 7.97% 4.09% 3.32% 4.37% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 231.04 223.80 214.06 208.49 129.49 119.65 116.97 57.23%
EPS 7.22 8.28 8.66 10.04 4.83 3.65 4.72 32.65%
DPS 0.50 0.00 2.50 0.00 1.25 1.33 2.00 -60.21%
NAPS 1.45 1.49 1.28 1.26 1.18 1.10 1.08 21.63%
Adjusted Per Share Value based on latest NOSH - 772,749
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 228.97 221.78 211.97 206.22 128.36 118.49 116.04 57.12%
EPS 7.16 8.21 8.58 9.93 4.79 3.62 4.68 32.67%
DPS 0.50 0.00 2.48 0.00 1.24 1.32 1.98 -59.94%
NAPS 1.437 1.4766 1.2675 1.2463 1.1697 1.0894 1.0714 21.55%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.765 0.775 0.90 0.79 0.78 0.93 0.96 -
P/RPS 0.33 0.35 0.42 0.38 0.60 0.78 0.82 -45.40%
P/EPS 10.60 9.36 10.39 7.87 16.15 25.46 20.34 -35.16%
EY 9.44 10.68 9.62 12.71 6.19 3.93 4.92 54.22%
DY 0.65 0.00 2.78 0.00 1.60 1.43 2.08 -53.85%
P/NAPS 0.53 0.52 0.70 0.63 0.66 0.85 0.89 -29.15%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 24/08/15 28/05/15 26/02/15 28/11/14 28/08/14 -
Price 0.69 0.855 0.725 0.72 0.64 0.695 0.975 -
P/RPS 0.30 0.38 0.34 0.35 0.49 0.58 0.83 -49.16%
P/EPS 9.56 10.33 8.37 7.17 13.25 19.02 20.66 -40.09%
EY 10.46 9.68 11.94 13.94 7.55 5.26 4.84 66.92%
DY 0.72 0.00 3.45 0.00 1.95 1.92 2.05 -50.12%
P/NAPS 0.48 0.57 0.57 0.57 0.54 0.63 0.90 -34.15%

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