[SENDAI] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 3.4%
YoY- 401.41%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 421,551 440,725 489,321 471,477 425,229 402,777 308,511 23.15%
PBT -18,758 -46,740 12,761 19,052 15,205 21,180 22,764 -
Tax -1,534 -2,297 -2,330 -1,845 -890 -947 -6,320 -61.12%
NP -20,292 -49,037 10,431 17,207 14,315 20,233 16,444 -
-
NP to SH -21,282 -50,425 7,823 14,581 14,101 19,396 16,205 -
-
Tax Rate - - 18.26% 9.68% 5.85% 4.47% 27.76% -
Total Cost 441,843 489,762 478,890 454,270 410,914 382,544 292,067 31.81%
-
Net Worth 982,841 989,938 1,123,104 1,155,621 991,718 973,663 914,923 4.89%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 3,872 - 9,684 - 9,691 -
Div Payout % - - 49.50% - 68.68% - 59.81% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 982,841 989,938 1,123,104 1,155,621 991,718 973,663 914,923 4.89%
NOSH 773,890 773,389 774,554 775,585 774,780 772,749 775,358 -0.12%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -4.81% -11.13% 2.13% 3.65% 3.37% 5.02% 5.33% -
ROE -2.17% -5.09% 0.70% 1.26% 1.42% 1.99% 1.77% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 54.47 56.99 63.17 60.79 54.88 52.12 39.79 23.31%
EPS -2.75 -6.52 1.01 1.88 1.82 2.51 2.09 -
DPS 0.00 0.00 0.50 0.00 1.25 0.00 1.25 -
NAPS 1.27 1.28 1.45 1.49 1.28 1.26 1.18 5.02%
Adjusted Per Share Value based on latest NOSH - 775,585
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 53.96 56.41 62.63 60.35 54.43 51.56 39.49 23.16%
EPS -2.72 -6.45 1.00 1.87 1.80 2.48 2.07 -
DPS 0.00 0.00 0.50 0.00 1.24 0.00 1.24 -
NAPS 1.258 1.2671 1.4376 1.4792 1.2694 1.2463 1.1711 4.89%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.465 0.73 0.765 0.775 0.90 0.79 0.78 -
P/RPS 0.85 1.28 1.21 1.27 1.64 1.52 1.96 -42.73%
P/EPS -16.91 -11.20 75.74 41.22 49.45 31.47 37.32 -
EY -5.91 -8.93 1.32 2.43 2.02 3.18 2.68 -
DY 0.00 0.00 0.65 0.00 1.39 0.00 1.60 -
P/NAPS 0.37 0.57 0.53 0.52 0.70 0.63 0.66 -32.03%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 29/02/16 30/11/15 24/08/15 28/05/15 26/02/15 -
Price 0.44 0.605 0.69 0.855 0.725 0.72 0.64 -
P/RPS 0.81 1.06 1.09 1.41 1.32 1.38 1.61 -36.76%
P/EPS -16.00 -9.28 68.32 45.48 39.84 28.69 30.62 -
EY -6.25 -10.78 1.46 2.20 2.51 3.49 3.27 -
DY 0.00 0.00 0.72 0.00 1.72 0.00 1.95 -
P/NAPS 0.35 0.47 0.48 0.57 0.57 0.57 0.54 -25.12%

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