[SENDAI] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -21.4%
YoY- -71.71%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,582,428 1,788,804 1,002,809 965,050 1,021,253 1,033,702 0 -
PBT -267,208 68,197 45,789 39,465 136,952 136,018 0 -
Tax -6,881 -6,012 -9,348 -6,795 -15,456 -4,469 0 -
NP -274,089 62,185 36,441 32,670 121,496 131,549 0 -
-
NP to SH -278,883 55,900 37,404 32,636 115,362 119,455 0 -
-
Tax Rate - 8.82% 20.42% 17.22% 11.29% 3.29% - -
Total Cost 1,856,517 1,726,619 966,368 932,380 899,757 902,153 0 -
-
Net Worth 866,857 1,122,645 913,803 844,423 781,984 720,907 0 -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 3,871 9,680 7,747 30,969 6,737 - -
Div Payout % - 6.93% 25.88% 23.74% 26.85% 5.64% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 866,857 1,122,645 913,803 844,423 781,984 720,907 0 -
NOSH 773,979 774,238 774,409 774,700 774,241 673,745 0 -
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -17.32% 3.48% 3.63% 3.39% 11.90% 12.73% 0.00% -
ROE -32.17% 4.98% 4.09% 3.86% 14.75% 16.57% 0.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 204.45 231.04 129.49 124.57 131.90 153.43 0.00 -
EPS -36.04 7.22 4.83 4.22 14.90 17.73 0.00 -
DPS 0.00 0.50 1.25 1.00 4.00 1.00 0.00 -
NAPS 1.12 1.45 1.18 1.09 1.01 1.07 0.47 15.55%
Adjusted Per Share Value based on latest NOSH - 774,485
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 202.55 228.97 128.36 123.53 130.72 132.31 0.00 -
EPS -35.70 7.16 4.79 4.18 14.77 15.29 0.00 -
DPS 0.00 0.50 1.24 0.99 3.96 0.86 0.00 -
NAPS 1.1096 1.437 1.1697 1.0809 1.0009 0.9228 0.47 15.37%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 0.575 0.765 0.78 1.04 1.33 1.70 0.00 -
P/RPS 0.28 0.33 0.60 0.83 1.01 1.11 0.00 -
P/EPS -1.60 10.60 16.15 24.69 8.93 9.59 0.00 -
EY -62.66 9.44 6.19 4.05 11.20 10.43 0.00 -
DY 0.00 0.65 1.60 0.96 3.01 0.59 0.00 -
P/NAPS 0.51 0.53 0.66 0.95 1.32 1.59 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 26/02/15 27/02/14 25/02/13 28/02/12 - -
Price 0.53 0.69 0.64 0.975 1.15 1.73 0.00 -
P/RPS 0.26 0.30 0.49 0.78 0.87 1.13 0.00 -
P/EPS -1.47 9.56 13.25 23.14 7.72 9.76 0.00 -
EY -67.99 10.46 7.55 4.32 12.96 10.25 0.00 -
DY 0.00 0.72 1.95 1.03 3.48 0.58 0.00 -
P/NAPS 0.47 0.48 0.54 0.89 1.14 1.62 0.00 -

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