[SENDAI] YoY Annualized 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- -4.31%
YoY- 126.79%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,617,672 1,748,212 1,644,849 1,732,644 925,730 969,057 995,885 8.41%
PBT 70,962 85,554 -74,437 73,916 30,700 57,413 121,164 -8.52%
Tax -1,100 -6,526 -5,545 -4,909 -4,037 -1,502 -4,282 -20.26%
NP 69,862 79,028 -79,982 69,006 26,662 55,910 116,881 -8.21%
-
NP to SH 67,337 75,598 -85,904 64,104 28,265 55,360 111,005 -7.98%
-
Tax Rate 1.55% 7.63% - 6.64% 13.15% 2.62% 3.53% -
Total Cost 1,547,809 1,669,184 1,724,831 1,663,637 899,068 913,146 879,004 9.88%
-
Net Worth 929,388 882,561 1,020,947 1,153,562 851,054 844,343 773,736 3.10%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - 10,315 20,656 20,632 -
Div Payout % - - - - 36.50% 37.31% 18.59% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 929,388 882,561 1,020,947 1,153,562 851,054 844,343 773,736 3.10%
NOSH 781,100 778,600 773,445 774,202 773,686 774,626 773,736 0.15%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.32% 4.52% -4.86% 3.98% 2.88% 5.77% 11.74% -
ROE 7.25% 8.57% -8.41% 5.56% 3.32% 6.56% 14.35% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 207.13 225.82 212.67 223.80 119.65 125.10 128.71 8.24%
EPS 8.63 9.76 -11.11 8.28 3.65 7.15 14.35 -8.12%
DPS 0.00 0.00 0.00 0.00 1.33 2.67 2.67 -
NAPS 1.19 1.14 1.32 1.49 1.10 1.09 1.00 2.94%
Adjusted Per Share Value based on latest NOSH - 775,585
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 207.06 223.77 210.54 221.78 118.49 124.04 127.47 8.41%
EPS 8.62 9.68 -11.00 8.21 3.62 7.09 14.21 -7.98%
DPS 0.00 0.00 0.00 0.00 1.32 2.64 2.64 -
NAPS 1.1896 1.1297 1.3068 1.4766 1.0894 1.0808 0.9904 3.10%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.795 0.83 0.475 0.775 0.93 1.44 1.48 -
P/RPS 0.38 0.37 0.22 0.35 0.78 1.15 1.15 -16.84%
P/EPS 9.22 8.50 -4.28 9.36 25.46 20.15 10.32 -1.86%
EY 10.85 11.77 -23.38 10.68 3.93 4.96 9.69 1.90%
DY 0.00 0.00 0.00 0.00 1.43 1.85 1.80 -
P/NAPS 0.67 0.73 0.36 0.52 0.85 1.32 1.48 -12.36%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 27/11/17 30/11/16 30/11/15 28/11/14 28/11/13 26/11/12 -
Price 0.575 0.95 0.52 0.855 0.695 1.29 1.39 -
P/RPS 0.28 0.42 0.24 0.38 0.58 1.03 1.08 -20.13%
P/EPS 6.67 9.73 -4.68 10.33 19.02 18.05 9.69 -6.03%
EY 14.99 10.28 -21.36 9.68 5.26 5.54 10.32 6.41%
DY 0.00 0.00 0.00 0.00 1.92 2.07 1.92 -
P/NAPS 0.48 0.83 0.39 0.57 0.63 1.18 1.39 -16.23%

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