[SENDAI] YoY 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- 3.4%
YoY- 401.41%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 432,206 449,321 371,361 471,477 241,033 236,105 240,254 10.27%
PBT 16,371 19,706 9,670 19,052 3,955 675 25,754 -7.27%
Tax 477 -832 -328 -1,845 -1,089 -443 -158 -
NP 16,848 18,874 9,342 17,207 2,866 232 25,596 -6.72%
-
NP to SH 13,136 20,826 7,279 14,581 2,908 1,369 25,513 -10.46%
-
Tax Rate -2.91% 4.22% 3.39% 9.68% 27.53% 65.63% 0.61% -
Total Cost 415,358 430,447 362,019 454,270 238,167 235,873 214,658 11.62%
-
Net Worth 929,388 882,561 1,022,157 1,155,621 841,789 829,005 773,121 3.11%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - 15,462 -
Div Payout % - - - - - - 60.61% -
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 1,022,157 1,155,621 841,789 829,005 773,121 3.11%
NOSH 781,100 778,600 774,361 775,585 765,263 760,555 773,121 0.17%
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 3.90% 4.20% 2.52% 3.65% 1.19% 0.10% 10.65% -
ROE 1.41% 2.36% 0.71% 1.26% 0.35% 0.17% 3.30% -
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 55.34 58.04 47.96 60.79 31.50 31.04 31.08 10.08%
EPS 1.68 2.69 0.94 1.88 0.38 0.18 3.30 -10.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 55.32 57.51 47.53 60.35 30.85 30.22 30.75 10.27%
EPS 1.68 2.67 0.93 1.87 0.37 0.18 3.27 -10.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.98 -
NAPS 1.1896 1.1297 1.3084 1.4792 1.0775 1.0611 0.9896 3.11%
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 1.44 1.43 0.99 1.27 2.95 4.64 4.76 -18.05%
P/EPS 47.27 30.85 50.53 41.22 244.74 800.00 44.85 0.87%
EY 2.12 3.24 1.98 2.43 0.41 0.13 2.23 -0.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 1.04 1.64 1.08 1.41 2.21 4.16 4.47 -21.56%
P/EPS 34.19 35.31 55.32 45.48 182.89 716.67 42.12 -3.41%
EY 2.93 2.83 1.81 2.20 0.55 0.14 2.37 3.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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