[SENDAI] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 22.47%
YoY- 129.64%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,825,691 1,537,671 1,826,752 1,174,865 952,589 1,015,474 1,074,813 9.22%
PBT 105,163 -201,755 -14 55,661 25,309 131,163 140,943 -4.76%
Tax -7,463 -5,692 -7,707 -9,336 -7,369 -14,350 -5,109 6.51%
NP 97,700 -207,447 -7,721 46,325 17,940 116,813 135,834 -5.34%
-
NP to SH 97,861 -213,194 -14,456 45,809 19,948 111,792 124,145 -3.88%
-
Tax Rate 7.10% - - 16.77% 29.12% 10.94% 3.62% -
Total Cost 1,727,991 1,745,118 1,834,473 1,128,540 934,649 898,661 938,979 10.69%
-
Net Worth 859,098 883,297 989,938 973,663 851,415 820,252 735,413 2.62%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - 17,457 23,212 30,936 6,732 -
Div Payout % - - - 38.11% 116.36% 27.67% 5.42% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 859,098 883,297 989,938 973,663 851,415 820,252 735,413 2.62%
NOSH 781,100 774,822 773,389 772,749 774,014 773,823 774,119 0.14%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.35% -13.49% -0.42% 3.94% 1.88% 11.50% 12.64% -
ROE 11.39% -24.14% -1.46% 4.70% 2.34% 13.63% 16.88% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 233.76 198.45 236.20 152.04 123.07 131.23 138.84 9.06%
EPS 12.53 -27.52 -1.87 5.93 2.58 14.45 16.04 -4.03%
DPS 0.00 0.00 0.00 2.25 3.00 4.00 0.87 -
NAPS 1.10 1.14 1.28 1.26 1.10 1.06 0.95 2.47%
Adjusted Per Share Value based on latest NOSH - 772,749
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 233.69 196.82 233.82 150.38 121.93 129.98 137.58 9.22%
EPS 12.53 -27.29 -1.85 5.86 2.55 14.31 15.89 -3.88%
DPS 0.00 0.00 0.00 2.23 2.97 3.96 0.86 -
NAPS 1.0996 1.1306 1.2671 1.2463 1.0898 1.0499 0.9413 2.62%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.97 0.685 0.73 0.79 1.03 1.17 1.69 -
P/RPS 0.41 0.35 0.31 0.52 0.84 0.89 1.22 -16.61%
P/EPS 7.74 -2.49 -39.05 13.33 39.97 8.10 10.54 -5.01%
EY 12.92 -40.17 -2.56 7.50 2.50 12.35 9.49 5.27%
DY 0.00 0.00 0.00 2.85 2.91 3.42 0.51 -
P/NAPS 0.88 0.60 0.57 0.63 0.94 1.10 1.78 -11.07%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 25/05/17 30/05/16 28/05/15 26/05/14 21/05/13 23/05/12 -
Price 0.94 0.98 0.605 0.72 1.05 1.40 1.63 -
P/RPS 0.40 0.49 0.26 0.47 0.85 1.07 1.17 -16.37%
P/EPS 7.50 -3.56 -32.37 12.15 40.74 9.69 10.16 -4.93%
EY 13.33 -28.08 -3.09 8.23 2.45 10.32 9.84 5.18%
DY 0.00 0.00 0.00 3.13 2.86 2.86 0.53 -
P/NAPS 0.85 0.86 0.47 0.57 0.95 1.32 1.72 -11.07%

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