[SENDAI] QoQ 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- 19.69%
YoY- 76.47%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
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 489,321 471,477 425,229 402,777 308,511 241,033 222,544 68.84%
PBT 12,761 19,052 15,205 21,180 22,764 3,955 7,762 39.17%
Tax -2,330 -1,845 -890 -947 -6,320 -1,089 -980 77.85%
NP 10,431 17,207 14,315 20,233 16,444 2,866 6,782 33.13%
-
NP to SH 7,823 14,581 14,101 19,396 16,205 2,908 7,300 4.70%
-
Tax Rate 18.26% 9.68% 5.85% 4.47% 27.76% 27.53% 12.63% -
Total Cost 478,890 454,270 410,914 382,544 292,067 238,167 215,762 69.90%
-
Net Worth 1,123,104 1,155,621 991,718 973,663 914,923 841,789 838,723 21.42%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 3,872 - 9,684 - 9,691 - 7,765 -37.03%
Div Payout % 49.50% - 68.68% - 59.81% - 106.38% -
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 1,123,104 1,155,621 991,718 973,663 914,923 841,789 838,723 21.42%
NOSH 774,554 775,585 774,780 772,749 775,358 765,263 776,595 -0.17%
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 2.13% 3.65% 3.37% 5.02% 5.33% 1.19% 3.05% -
ROE 0.70% 1.26% 1.42% 1.99% 1.77% 0.35% 0.87% -
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 63.17 60.79 54.88 52.12 39.79 31.50 28.66 69.12%
EPS 1.01 1.88 1.82 2.51 2.09 0.38 0.94 4.89%
DPS 0.50 0.00 1.25 0.00 1.25 0.00 1.00 -36.92%
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 62.63 60.35 54.43 51.56 39.49 30.85 28.49 68.82%
EPS 1.00 1.87 1.80 2.48 2.07 0.37 0.93 4.94%
DPS 0.50 0.00 1.24 0.00 1.24 0.00 0.99 -36.50%
NAPS 1.4376 1.4792 1.2694 1.2463 1.1711 1.0775 1.0736 21.42%
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 1.21 1.27 1.64 1.52 1.96 2.95 3.35 -49.18%
P/EPS 75.74 41.22 49.45 31.47 37.32 244.74 102.13 -18.02%
EY 1.32 2.43 2.02 3.18 2.68 0.41 0.98 21.89%
DY 0.65 0.00 1.39 0.00 1.60 0.00 1.04 -26.83%
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 1.09 1.41 1.32 1.38 1.61 2.21 3.40 -53.06%
P/EPS 68.32 45.48 39.84 28.69 30.62 182.89 103.72 -24.23%
EY 1.46 2.20 2.51 3.49 3.27 0.55 0.96 32.14%
DY 0.72 0.00 1.72 0.00 1.95 0.00 1.03 -21.18%
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