[SENDAI] YoY Cumulative 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- 43.53%
YoY- 126.79%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,213,254 1,311,159 1,233,637 1,299,483 694,298 726,793 746,914 8.41%
PBT 53,222 64,166 -55,828 55,437 23,025 43,060 90,873 -8.52%
Tax -825 -4,895 -4,159 -3,682 -3,028 -1,127 -3,212 -20.26%
NP 52,397 59,271 -59,987 51,755 19,997 41,933 87,661 -8.21%
-
NP to SH 50,503 56,699 -64,428 48,078 21,199 41,520 83,254 -7.98%
-
Tax Rate 1.55% 7.63% - 6.64% 13.15% 2.62% 3.53% -
Total Cost 1,160,857 1,251,888 1,293,624 1,247,728 674,301 684,860 659,253 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 - - - - 7,736 15,492 15,474 -
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 5.43% 6.42% -6.31% 4.17% 2.49% 4.92% 10.76% -
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 155.35 169.36 159.50 167.85 89.74 93.82 96.53 8.24%
EPS 6.47 7.32 -8.33 6.21 2.74 5.36 10.76 -8.12%
DPS 0.00 0.00 0.00 0.00 1.00 2.00 2.00 -
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 155.30 167.83 157.91 166.33 88.87 93.03 95.60 8.41%
EPS 6.46 7.26 -8.25 6.15 2.71 5.31 10.66 -8.00%
DPS 0.00 0.00 0.00 0.00 0.99 1.98 1.98 -
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 0.51 0.49 0.30 0.46 1.04 1.53 1.53 -16.72%
P/EPS 12.29 11.33 -5.70 12.48 33.94 26.87 13.75 -1.85%
EY 8.13 8.82 -17.54 8.01 2.95 3.72 7.27 1.88%
DY 0.00 0.00 0.00 0.00 1.08 1.39 1.35 -
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 0.37 0.56 0.33 0.51 0.77 1.37 1.44 -20.25%
P/EPS 8.89 12.97 -6.24 13.77 25.36 24.07 12.92 -6.03%
EY 11.25 7.71 -16.02 7.26 3.94 4.16 7.74 6.42%
DY 0.00 0.00 0.00 0.00 1.44 1.55 1.44 -
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