[SENDAI] YoY Annualized 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- -22.73%
YoY- -48.94%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,748,212 1,644,849 1,732,644 925,730 969,057 995,885 960,544 10.48%
PBT 85,554 -74,437 73,916 30,700 57,413 121,164 134,252 -7.22%
Tax -6,526 -5,545 -4,909 -4,037 -1,502 -4,282 -4,870 4.99%
NP 79,028 -79,982 69,006 26,662 55,910 116,881 129,381 -7.88%
-
NP to SH 75,598 -85,904 64,104 28,265 55,360 111,005 110,708 -6.15%
-
Tax Rate 7.63% - 6.64% 13.15% 2.62% 3.53% 3.63% -
Total Cost 1,669,184 1,724,831 1,663,637 899,068 913,146 879,004 831,162 12.31%
-
Net Worth 882,561 1,020,947 1,153,562 851,054 844,343 773,736 684,462 4.32%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - 10,315 20,656 20,632 - -
Div Payout % - - - 36.50% 37.31% 18.59% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 882,561 1,020,947 1,153,562 851,054 844,343 773,736 684,462 4.32%
NOSH 778,600 773,445 774,202 773,686 774,626 773,736 639,684 3.32%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 4.52% -4.86% 3.98% 2.88% 5.77% 11.74% 13.47% -
ROE 8.57% -8.41% 5.56% 3.32% 6.56% 14.35% 16.17% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 225.82 212.67 223.80 119.65 125.10 128.71 150.16 7.03%
EPS 9.76 -11.11 8.28 3.65 7.15 14.35 17.31 -9.10%
DPS 0.00 0.00 0.00 1.33 2.67 2.67 0.00 -
NAPS 1.14 1.32 1.49 1.10 1.09 1.00 1.07 1.06%
Adjusted Per Share Value based on latest NOSH - 765,263
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 223.84 210.61 221.85 118.53 124.08 127.51 122.99 10.48%
EPS 9.68 -11.00 8.21 3.62 7.09 14.21 14.18 -6.15%
DPS 0.00 0.00 0.00 1.32 2.64 2.64 0.00 -
NAPS 1.13 1.3072 1.477 1.0897 1.0811 0.9907 0.8764 4.32%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.83 0.475 0.775 0.93 1.44 1.48 1.52 -
P/RPS 0.37 0.22 0.35 0.78 1.15 1.15 1.01 -15.39%
P/EPS 8.50 -4.28 9.36 25.46 20.15 10.32 8.78 -0.53%
EY 11.77 -23.38 10.68 3.93 4.96 9.69 11.39 0.54%
DY 0.00 0.00 0.00 1.43 1.85 1.80 0.00 -
P/NAPS 0.73 0.36 0.52 0.85 1.32 1.48 1.42 -10.48%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 30/11/16 30/11/15 28/11/14 28/11/13 26/11/12 10/11/11 -
Price 0.95 0.52 0.855 0.695 1.29 1.39 1.57 -
P/RPS 0.42 0.24 0.38 0.58 1.03 1.08 1.05 -14.15%
P/EPS 9.73 -4.68 10.33 19.02 18.05 9.69 9.07 1.17%
EY 10.28 -21.36 9.68 5.26 5.54 10.32 11.02 -1.15%
DY 0.00 0.00 0.00 1.92 2.07 1.92 0.00 -
P/NAPS 0.83 0.39 0.57 0.63 1.18 1.39 1.47 -9.07%

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