[SENDAI] YoY Cumulative 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- -48.14%
YoY- 76.47%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 391,276 395,968 440,725 402,777 230,721 243,182 248,961 7.82%
PBT 28,004 18,713 -46,740 21,180 11,308 25,464 31,253 -1.81%
Tax -515 -1,108 -2,297 -947 -959 -385 -1,491 -16.22%
NP 27,489 17,605 -49,037 20,233 10,349 25,079 29,762 -1.31%
-
NP to SH 26,614 15,264 -50,425 19,396 10,991 23,679 27,249 -0.39%
-
Tax Rate 1.84% 5.92% - 4.47% 8.48% 1.51% 4.77% -
Total Cost 363,787 378,363 489,762 382,544 220,372 218,103 219,199 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 3.10% 1.73% -5.09% 1.99% 1.29% 2.89% 3.71% -
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 50.10 51.10 56.99 52.12 29.81 31.43 32.16 7.66%
EPS 3.41 1.97 -6.52 2.51 1.42 3.06 3.52 -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 50.08 50.68 56.41 51.56 29.53 31.13 31.87 7.81%
EPS 3.41 1.95 -6.45 2.48 1.41 3.03 3.49 -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 1.94 1.34 1.28 1.52 3.46 3.72 5.25 -15.28%
P/EPS 28.47 34.77 -11.20 31.47 72.54 38.24 48.01 -8.33%
EY 3.51 2.88 -8.93 3.18 1.38 2.62 2.08 9.10%
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 1.88 1.86 1.06 1.38 3.52 4.45 5.07 -15.23%
P/EPS 27.58 48.22 -9.28 28.69 73.94 45.75 46.31 -8.27%
EY 3.63 2.07 -10.78 3.49 1.35 2.19 2.16 9.03%
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