[SENDAI] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -33.58%
YoY- -55.69%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 465,870 421,551 425,229 222,544 247,506 257,699 258,145 10.33%
PBT 25,747 -18,758 15,205 7,762 16,921 33,866 42,482 -8.00%
Tax -2,955 -1,534 -890 -980 -297 -1,563 -1,639 10.31%
NP 22,792 -20,292 14,315 6,782 16,624 32,303 40,843 -9.25%
-
NP to SH 20,609 -21,282 14,101 7,300 16,473 30,492 34,034 -8.01%
-
Tax Rate 11.48% - 5.85% 12.63% 1.76% 4.62% 3.86% -
Total Cost 443,078 441,843 410,914 215,762 230,882 225,396 217,302 12.59%
-
Net Worth 875,495 982,841 991,718 838,723 835,250 766,169 371,176 15.36%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 9,684 7,765 15,467 - - -
Div Payout % - - 68.68% 106.38% 93.90% - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 875,495 982,841 991,718 838,723 835,250 766,169 371,176 15.36%
NOSH 774,774 773,890 774,780 776,595 773,380 773,908 571,040 5.21%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.89% -4.81% 3.37% 3.05% 6.72% 12.54% 15.82% -
ROE 2.35% -2.17% 1.42% 0.87% 1.97% 3.98% 9.17% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 60.13 54.47 54.88 28.66 32.00 33.30 45.21 4.86%
EPS 2.66 -2.75 1.82 0.94 2.13 3.94 5.96 -12.57%
DPS 0.00 0.00 1.25 1.00 2.00 0.00 0.00 -
NAPS 1.13 1.27 1.28 1.08 1.08 0.99 0.65 9.64%
Adjusted Per Share Value based on latest NOSH - 776,595
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 59.63 53.96 54.43 28.49 31.68 32.99 33.04 10.33%
EPS 2.64 -2.72 1.80 0.93 2.11 3.90 4.36 -8.01%
DPS 0.00 0.00 1.24 0.99 1.98 0.00 0.00 -
NAPS 1.1206 1.258 1.2694 1.0736 1.0691 0.9807 0.4751 15.35%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 - -
Price 1.36 0.465 0.90 0.96 1.45 1.63 0.00 -
P/RPS 2.26 0.85 1.64 3.35 4.53 4.90 0.00 -
P/EPS 51.13 -16.91 49.45 102.13 68.08 41.37 0.00 -
EY 1.96 -5.91 2.02 0.98 1.47 2.42 0.00 -
DY 0.00 0.00 1.39 1.04 1.38 0.00 0.00 -
P/NAPS 1.20 0.37 0.70 0.89 1.34 1.65 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 29/08/16 24/08/15 28/08/14 27/08/13 30/08/12 19/08/11 -
Price 1.13 0.44 0.725 0.975 1.44 1.49 1.68 -
P/RPS 1.88 0.81 1.32 3.40 4.50 4.47 3.72 -10.74%
P/EPS 42.48 -16.00 39.84 103.72 67.61 37.82 28.19 7.06%
EY 2.35 -6.25 2.51 0.96 1.48 2.64 3.55 -6.63%
DY 0.00 0.00 1.72 1.03 1.39 0.00 0.00 -
P/NAPS 1.00 0.35 0.57 0.90 1.33 1.51 2.58 -14.59%

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