[SENDAI] QoQ Cumulative 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- 15.9%
YoY- -48.94%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 828,006 402,777 1,002,809 694,298 453,265 230,721 965,050 -9.73%
PBT 36,385 21,180 45,789 23,025 19,070 11,308 39,465 -5.28%
Tax -1,837 -947 -9,348 -3,028 -1,939 -959 -6,795 -58.29%
NP 34,548 20,233 36,441 19,997 17,131 10,349 32,670 3.80%
-
NP to SH 33,497 19,396 37,404 21,199 18,291 10,991 32,636 1.75%
-
Tax Rate 5.05% 4.47% 20.42% 13.15% 10.17% 8.48% 17.22% -
Total Cost 793,458 382,544 966,368 674,301 436,134 220,372 932,380 -10.22%
-
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 9,670 - 9,680 7,736 7,750 - 7,747 15.97%
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 3.38% 1.99% 4.09% 2.49% 2.19% 1.29% 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 107.03 52.12 129.49 89.74 58.48 29.81 124.57 -9.64%
EPS 4.33 2.51 4.83 2.74 2.36 1.42 4.22 1.73%
DPS 1.25 0.00 1.25 1.00 1.00 0.00 1.00 16.08%
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 106.02 51.57 128.40 88.90 58.04 29.54 123.57 -9.73%
EPS 4.29 2.48 4.79 2.71 2.34 1.41 4.18 1.75%
DPS 1.24 0.00 1.24 0.99 0.99 0.00 0.99 16.24%
NAPS 1.2679 1.2467 1.17 1.0897 1.0718 1.0902 1.0812 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 0.84 1.52 0.60 1.04 1.64 3.46 0.83 0.80%
P/EPS 20.79 31.47 16.15 33.94 40.68 72.54 24.69 -10.85%
EY 4.81 3.18 6.19 2.95 2.46 1.38 4.05 12.18%
DY 1.39 0.00 1.60 1.08 1.04 0.00 0.96 28.07%
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 0.68 1.38 0.49 0.77 1.67 3.52 0.78 -8.76%
P/EPS 16.74 28.69 13.25 25.36 41.31 73.94 23.14 -19.46%
EY 5.97 3.49 7.55 3.94 2.42 1.35 4.32 24.14%
DY 1.72 0.00 1.95 1.44 1.03 0.00 1.03 40.88%
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