[SENDAI] QoQ 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- 223.7%
YoY- -53.58%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
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 308,511 241,033 222,544 230,721 238,257 236,105 247,506 15.77%
PBT 22,764 3,955 7,762 11,308 -3,595 675 16,921 21.79%
Tax -6,320 -1,089 -980 -959 -5,670 -443 -297 663.63%
NP 16,444 2,866 6,782 10,349 -9,265 232 16,624 -0.72%
-
NP to SH 16,205 2,908 7,300 10,991 -8,885 1,369 16,473 -1.08%
-
Tax Rate 27.76% 27.53% 12.63% 8.48% - 65.63% 1.76% -
Total Cost 292,067 238,167 215,762 220,372 247,522 235,873 230,882 16.91%
-
Net Worth 914,923 841,789 838,723 851,415 844,188 829,005 835,250 6.24%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 9,691 - 7,765 - 7,744 - 15,467 -26.71%
Div Payout % 59.81% - 106.38% - 0.00% - 93.90% -
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 914,923 841,789 838,723 851,415 844,188 829,005 835,250 6.24%
NOSH 775,358 765,263 776,595 774,014 774,485 760,555 773,380 0.16%
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 5.33% 1.19% 3.05% 4.49% -3.89% 0.10% 6.72% -
ROE 1.77% 0.35% 0.87% 1.29% -1.05% 0.17% 1.97% -
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 39.79 31.50 28.66 29.81 30.76 31.04 32.00 15.58%
EPS 2.09 0.38 0.94 1.42 -1.15 0.18 2.13 -1.25%
DPS 1.25 0.00 1.00 0.00 1.00 0.00 2.00 -26.83%
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 39.49 30.85 28.49 29.53 30.50 30.22 31.68 15.77%
EPS 2.07 0.37 0.93 1.41 -1.14 0.18 2.11 -1.26%
DPS 1.24 0.00 0.99 0.00 0.99 0.00 1.98 -26.73%
NAPS 1.1711 1.0775 1.0736 1.0898 1.0806 1.0611 1.0691 6.24%
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 1.96 2.95 3.35 3.46 3.38 4.64 4.53 -42.70%
P/EPS 37.32 244.74 102.13 72.54 -90.65 800.00 68.08 -32.94%
EY 2.68 0.41 0.98 1.38 -1.10 0.13 1.47 49.07%
DY 1.60 0.00 1.04 0.00 0.96 0.00 1.38 10.33%
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 1.61 2.21 3.40 3.52 3.17 4.16 4.50 -49.50%
P/EPS 30.62 182.89 103.72 73.94 -84.99 716.67 67.61 -40.94%
EY 3.27 0.55 0.96 1.35 -1.18 0.14 1.48 69.39%
DY 1.95 0.00 1.03 0.00 1.03 0.00 1.39 25.24%
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