[SENDAI] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 14.85%
YoY- 388.26%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,826,752 1,788,804 1,607,994 1,377,550 1,174,865 1,002,809 932,555 56.49%
PBT -14 67,906 78,201 63,104 55,661 45,789 19,430 -
Tax -7,707 -6,357 -10,002 -9,246 -9,336 -9,348 -8,698 -7.74%
NP -7,721 61,549 68,199 53,858 46,325 36,441 10,732 -
-
NP to SH -14,456 55,365 64,283 52,610 45,809 37,404 12,314 -
-
Tax Rate - 9.36% 12.79% 14.65% 16.77% 20.42% 44.77% -
Total Cost 1,834,473 1,727,255 1,539,795 1,323,692 1,128,540 966,368 921,823 58.14%
-
Net Worth 989,938 774,554 1,155,621 991,718 973,663 914,923 841,789 11.40%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - 19,376 19,376 17,457 17,457 15,510 -
Div Payout % - - 30.14% 36.83% 38.11% 46.67% 125.96% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 989,938 774,554 1,155,621 991,718 973,663 914,923 841,789 11.40%
NOSH 773,389 774,554 775,585 774,780 772,749 775,358 765,263 0.70%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -0.42% 3.44% 4.24% 3.91% 3.94% 3.63% 1.15% -
ROE -1.46% 7.15% 5.56% 5.30% 4.70% 4.09% 1.46% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 236.20 230.95 207.33 177.80 152.04 129.33 121.86 55.39%
EPS -1.87 7.15 8.29 6.79 5.93 4.82 1.61 -
DPS 0.00 0.00 2.50 2.50 2.25 2.25 2.00 -
NAPS 1.28 1.00 1.49 1.28 1.26 1.18 1.10 10.62%
Adjusted Per Share Value based on latest NOSH - 774,780
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 233.82 228.97 205.82 176.33 150.38 128.36 119.37 56.48%
EPS -1.85 7.09 8.23 6.73 5.86 4.79 1.58 -
DPS 0.00 0.00 2.48 2.48 2.23 2.23 1.99 -
NAPS 1.2671 0.9914 1.4792 1.2694 1.2463 1.1711 1.0775 11.40%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.73 0.765 0.775 0.90 0.79 0.78 0.93 -
P/RPS 0.31 0.33 0.37 0.51 0.52 0.60 0.76 -44.96%
P/EPS -39.05 10.70 9.35 13.25 13.33 16.17 57.80 -
EY -2.56 9.34 10.69 7.54 7.50 6.18 1.73 -
DY 0.00 0.00 3.23 2.78 2.85 2.88 2.15 -
P/NAPS 0.57 0.77 0.52 0.70 0.63 0.66 0.85 -23.36%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 29/02/16 30/11/15 24/08/15 28/05/15 26/02/15 28/11/14 -
Price 0.605 0.69 0.855 0.725 0.72 0.64 0.695 -
P/RPS 0.26 0.30 0.41 0.41 0.47 0.49 0.57 -40.71%
P/EPS -32.37 9.65 10.32 10.68 12.15 13.27 43.19 -
EY -3.09 10.36 9.69 9.37 8.23 7.54 2.32 -
DY 0.00 0.00 2.92 3.45 3.13 3.52 2.88 -
P/NAPS 0.47 0.69 0.57 0.57 0.57 0.54 0.63 -17.72%

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