[SENDAI] YoY Annualized 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- 107.42%
YoY- 76.47%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,565,104 1,583,872 1,762,900 1,611,108 922,884 972,728 995,844 7.82%
PBT 112,016 74,852 -186,960 84,720 45,232 101,856 125,012 -1.81%
Tax -2,060 -4,432 -9,188 -3,788 -3,836 -1,540 -5,964 -16.22%
NP 109,956 70,420 -196,148 80,932 41,396 100,316 119,048 -1.31%
-
NP to SH 106,456 61,056 -201,700 77,584 43,964 94,716 108,996 -0.39%
-
Tax Rate 1.84% 5.92% - 4.47% 8.48% 1.51% 4.77% -
Total Cost 1,455,148 1,513,452 1,959,048 1,530,176 881,488 872,412 876,796 8.80%
-
Net Worth 859,098 883,297 989,938 973,663 851,415 820,252 735,413 2.62%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 859,098 883,297 989,938 973,663 851,415 820,252 735,413 2.62%
NOSH 781,100 774,822 773,389 772,749 774,014 773,823 774,119 0.14%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.03% 4.45% -11.13% 5.02% 4.49% 10.31% 11.95% -
ROE 12.39% 6.91% -20.38% 7.97% 5.16% 11.55% 14.82% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 200.40 204.42 227.94 208.49 119.23 125.70 128.64 7.66%
EPS 13.64 7.88 -26.08 10.04 5.68 12.24 14.08 -0.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.14 1.28 1.26 1.10 1.06 0.95 2.47%
Adjusted Per Share Value based on latest NOSH - 772,749
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 200.33 202.74 225.65 206.22 118.13 124.51 127.47 7.82%
EPS 13.63 7.82 -25.82 9.93 5.63 12.12 13.95 -0.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0996 1.1306 1.2671 1.2463 1.0898 1.0499 0.9413 2.62%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.97 0.685 0.73 0.79 1.03 1.17 1.69 -
P/RPS 0.48 0.34 0.32 0.38 0.86 0.93 1.31 -15.40%
P/EPS 7.12 8.69 -2.80 7.87 18.13 9.56 12.00 -8.32%
EY 14.05 11.50 -35.73 12.71 5.51 10.46 8.33 9.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.60 0.57 0.63 0.94 1.10 1.78 -11.07%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 25/05/17 30/05/16 28/05/15 26/05/14 21/05/13 23/05/12 -
Price 0.94 0.95 0.605 0.72 1.05 1.40 1.63 -
P/RPS 0.47 0.46 0.27 0.35 0.88 1.11 1.27 -15.26%
P/EPS 6.90 12.06 -2.32 7.17 18.49 11.44 11.58 -8.26%
EY 14.50 8.29 -43.11 13.94 5.41 8.74 8.64 9.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.83 0.47 0.57 0.95 1.32 1.72 -11.07%

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