[SENDAI] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -46.35%
YoY- -51.72%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 492,496 519,224 348,791 489,321 308,511 238,257 274,339 10.23%
PBT 23,855 31,706 -211,380 12,761 22,764 -3,595 46,079 -10.38%
Tax -2,849 -3,161 -2,722 -2,330 -6,320 -5,670 -12,244 -21.56%
NP 21,006 28,545 -214,102 10,431 16,444 -9,265 33,835 -7.63%
-
NP to SH 19,586 29,812 -214,455 7,823 16,205 -8,885 32,108 -7.90%
-
Tax Rate 11.94% 9.97% - 18.26% 27.76% - 26.57% -
Total Cost 471,490 490,679 562,893 478,890 292,067 247,522 240,504 11.86%
-
Net Worth 952,818 884,230 866,709 1,123,104 914,923 844,188 781,423 3.35%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - 3,872 9,691 7,744 15,473 -
Div Payout % - - - 49.50% 59.81% 0.00% 48.19% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 952,818 884,230 866,709 1,123,104 914,923 844,188 781,423 3.35%
NOSH 781,100 781,100 773,847 774,554 775,358 774,485 773,686 0.15%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.27% 5.50% -61.38% 2.13% 5.33% -3.89% 12.33% -
ROE 2.06% 3.37% -24.74% 0.70% 1.77% -1.05% 4.11% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 63.06 66.94 45.07 63.17 39.79 30.76 35.46 10.06%
EPS 2.51 3.84 -27.71 1.01 2.09 -1.15 4.15 -8.03%
DPS 0.00 0.00 0.00 0.50 1.25 1.00 2.00 -
NAPS 1.22 1.14 1.12 1.45 1.18 1.09 1.01 3.19%
Adjusted Per Share Value based on latest NOSH - 774,554
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 63.04 66.46 44.65 62.63 39.49 30.50 35.12 10.23%
EPS 2.51 3.82 -27.45 1.00 2.07 -1.14 4.11 -7.88%
DPS 0.00 0.00 0.00 0.50 1.24 0.99 1.98 -
NAPS 1.2196 1.1318 1.1094 1.4376 1.1711 1.0806 1.0002 3.35%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.67 0.865 0.575 0.765 0.78 1.04 1.33 -
P/RPS 1.06 1.29 1.28 1.21 1.96 3.38 3.75 -18.98%
P/EPS 26.72 22.51 -2.07 75.74 37.32 -90.65 32.05 -2.98%
EY 3.74 4.44 -48.20 1.32 2.68 -1.10 3.12 3.06%
DY 0.00 0.00 0.00 0.65 1.60 0.96 1.50 -
P/NAPS 0.55 0.76 0.51 0.53 0.66 0.95 1.32 -13.57%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 28/02/17 29/02/16 26/02/15 27/02/14 25/02/13 -
Price 0.545 0.87 0.53 0.69 0.64 0.975 1.15 -
P/RPS 0.86 1.30 1.18 1.09 1.61 3.17 3.24 -19.82%
P/EPS 21.73 22.64 -1.91 68.32 30.62 -84.99 27.71 -3.96%
EY 4.60 4.42 -52.29 1.46 3.27 -1.18 3.61 4.11%
DY 0.00 0.00 0.00 0.72 1.95 1.03 1.74 -
P/NAPS 0.45 0.76 0.47 0.48 0.54 0.89 1.14 -14.34%

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