[SENDAI] YoY 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- -749.01%
YoY- -127.67%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 348,791 489,321 308,511 238,257 274,339 313,294 0 -
PBT -211,380 12,761 22,764 -3,595 46,079 35,329 0 -
Tax -2,722 -2,330 -6,320 -5,670 -12,244 -816 0 -
NP -214,102 10,431 16,444 -9,265 33,835 34,513 0 -
-
NP to SH -214,455 7,823 16,205 -8,885 32,108 36,424 0 -
-
Tax Rate - 18.26% 27.76% - 26.57% 2.31% - -
Total Cost 562,893 478,890 292,067 247,522 240,504 278,781 0 -
-
Net Worth 866,709 1,123,104 914,923 844,188 781,423 720,400 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 - 3,872 9,691 7,744 15,473 6,732 - -
Div Payout % - 49.50% 59.81% 0.00% 48.19% 18.48% - -
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 866,709 1,123,104 914,923 844,188 781,423 720,400 0 -
NOSH 773,847 774,554 775,358 774,485 773,686 673,271 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 -61.38% 2.13% 5.33% -3.89% 12.33% 11.02% 0.00% -
ROE -24.74% 0.70% 1.77% -1.05% 4.11% 5.06% 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 45.07 63.17 39.79 30.76 35.46 46.53 0.00 -
EPS -27.71 1.01 2.09 -1.15 4.15 5.41 0.00 -
DPS 0.00 0.50 1.25 1.00 2.00 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 44.65 62.63 39.49 30.50 35.12 40.10 0.00 -
EPS -27.45 1.00 2.07 -1.14 4.11 4.66 0.00 -
DPS 0.00 0.50 1.24 0.99 1.98 0.86 0.00 -
NAPS 1.1094 1.4376 1.1711 1.0806 1.0002 0.9221 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 1.28 1.21 1.96 3.38 3.75 3.65 0.00 -
P/EPS -2.07 75.74 37.32 -90.65 32.05 31.42 0.00 -
EY -48.20 1.32 2.68 -1.10 3.12 3.18 0.00 -
DY 0.00 0.65 1.60 0.96 1.50 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 1.18 1.09 1.61 3.17 3.24 3.72 0.00 -
P/EPS -1.91 68.32 30.62 -84.99 27.71 31.98 0.00 -
EY -52.29 1.46 3.27 -1.18 3.61 3.13 0.00 -
DY 0.00 0.72 1.95 1.03 1.74 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