[SENDAI] QoQ 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- -60.16%
YoY- 112.42%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 425,229 402,777 308,511 241,033 222,544 230,721 238,257 47.29%
PBT 15,205 21,180 22,764 3,955 7,762 11,308 -3,595 -
Tax -890 -947 -6,320 -1,089 -980 -959 -5,670 -70.99%
NP 14,315 20,233 16,444 2,866 6,782 10,349 -9,265 -
-
NP to SH 14,101 19,396 16,205 2,908 7,300 10,991 -8,885 -
-
Tax Rate 5.85% 4.47% 27.76% 27.53% 12.63% 8.48% - -
Total Cost 410,914 382,544 292,067 238,167 215,762 220,372 247,522 40.33%
-
Net Worth 991,718 973,663 914,923 841,789 838,723 851,415 844,188 11.36%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 9,684 - 9,691 - 7,765 - 7,744 16.11%
Div Payout % 68.68% - 59.81% - 106.38% - 0.00% -
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 991,718 973,663 914,923 841,789 838,723 851,415 844,188 11.36%
NOSH 774,780 772,749 775,358 765,263 776,595 774,014 774,485 0.02%
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 3.37% 5.02% 5.33% 1.19% 3.05% 4.49% -3.89% -
ROE 1.42% 1.99% 1.77% 0.35% 0.87% 1.29% -1.05% -
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 54.88 52.12 39.79 31.50 28.66 29.81 30.76 47.25%
EPS 1.82 2.51 2.09 0.38 0.94 1.42 -1.15 -
DPS 1.25 0.00 1.25 0.00 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 54.43 51.56 39.49 30.85 28.49 29.53 30.50 47.28%
EPS 1.80 2.48 2.07 0.37 0.93 1.41 -1.14 -
DPS 1.24 0.00 1.24 0.00 0.99 0.00 0.99 16.24%
NAPS 1.2694 1.2463 1.1711 1.0775 1.0736 1.0898 1.0806 11.36%
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 1.64 1.52 1.96 2.95 3.35 3.46 3.38 -38.33%
P/EPS 49.45 31.47 37.32 244.74 102.13 72.54 -90.65 -
EY 2.02 3.18 2.68 0.41 0.98 1.38 -1.10 -
DY 1.39 0.00 1.60 0.00 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 1.32 1.38 1.61 2.21 3.40 3.52 3.17 -44.32%
P/EPS 39.84 28.69 30.62 182.89 103.72 73.94 -84.99 -
EY 2.51 3.49 3.27 0.55 0.96 1.35 -1.18 -
DY 1.72 0.00 1.95 0.00 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