[SENDAI] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -60.16%
YoY- 112.42%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 449,321 371,361 471,477 241,033 236,105 240,254 254,413 9.93%
PBT 19,706 9,670 19,052 3,955 675 25,754 31,879 -7.69%
Tax -832 -328 -1,845 -1,089 -443 -158 -1,163 -5.42%
NP 18,874 9,342 17,207 2,866 232 25,596 30,716 -7.78%
-
NP to SH 20,826 7,279 14,581 2,908 1,369 25,513 26,438 -3.89%
-
Tax Rate 4.22% 3.39% 9.68% 27.53% 65.63% 0.61% 3.65% -
Total Cost 430,447 362,019 454,270 238,167 235,873 214,658 223,697 11.51%
-
Net Worth 882,561 1,022,157 1,155,621 841,789 829,005 773,121 684,955 4.31%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - 15,462 - -
Div Payout % - - - - - 60.61% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 882,561 1,022,157 1,155,621 841,789 829,005 773,121 684,955 4.31%
NOSH 778,600 774,361 775,585 765,263 760,555 773,121 640,145 3.31%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 4.20% 2.52% 3.65% 1.19% 0.10% 10.65% 12.07% -
ROE 2.36% 0.71% 1.26% 0.35% 0.17% 3.30% 3.86% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 58.04 47.96 60.79 31.50 31.04 31.08 39.74 6.51%
EPS 2.69 0.94 1.88 0.38 0.18 3.30 4.13 -6.89%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.14 1.32 1.49 1.10 1.09 1.00 1.07 1.06%
Adjusted Per Share Value based on latest NOSH - 765,263
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 57.53 47.55 60.37 30.86 30.23 30.76 32.58 9.93%
EPS 2.67 0.93 1.87 0.37 0.18 3.27 3.39 -3.89%
DPS 0.00 0.00 0.00 0.00 0.00 1.98 0.00 -
NAPS 1.13 1.3088 1.4797 1.0778 1.0615 0.9899 0.877 4.31%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.83 0.475 0.775 0.93 1.44 1.48 1.52 -
P/RPS 1.43 0.99 1.27 2.95 4.64 4.76 3.82 -15.09%
P/EPS 30.85 50.53 41.22 244.74 800.00 44.85 36.80 -2.89%
EY 3.24 1.98 2.43 0.41 0.13 2.23 2.72 2.95%
DY 0.00 0.00 0.00 0.00 0.00 1.35 0.00 -
P/NAPS 0.73 0.36 0.52 0.85 1.32 1.48 1.42 -10.48%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 30/11/16 30/11/15 28/11/14 28/11/13 26/11/12 10/11/11 -
Price 0.95 0.52 0.855 0.695 1.29 1.39 1.57 -
P/RPS 1.64 1.08 1.41 2.21 4.16 4.47 3.95 -13.61%
P/EPS 35.31 55.32 45.48 182.89 716.67 42.12 38.01 -1.21%
EY 2.83 1.81 2.20 0.55 0.14 2.37 2.63 1.22%
DY 0.00 0.00 0.00 0.00 0.00 1.44 0.00 -
P/NAPS 0.83 0.39 0.57 0.63 1.18 1.39 1.47 -9.07%

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