[SENDAI] QoQ Annualized 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- -4.31%
YoY- 126.79%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,724,552 1,762,900 1,788,804 1,732,644 1,656,012 1,611,108 1,002,809 43.58%
PBT -130,996 -186,960 68,197 73,916 72,770 84,720 45,789 -
Tax -7,662 -9,188 -6,012 -4,909 -3,674 -3,788 -9,348 -12.42%
NP -138,658 -196,148 62,185 69,006 69,096 80,932 36,441 -
-
NP to SH -143,414 -201,700 55,900 64,104 66,994 77,584 37,404 -
-
Tax Rate - - 8.82% 6.64% 5.05% 4.47% 20.42% -
Total Cost 1,863,210 1,959,048 1,726,619 1,663,637 1,586,916 1,530,176 966,368 54.97%
-
Net Worth 982,393 989,938 1,122,645 1,153,562 990,211 973,663 913,803 4.94%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 3,871 - 19,340 - 9,680 -
Div Payout % - - 6.93% - 28.87% - 25.88% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 982,393 989,938 1,122,645 1,153,562 990,211 973,663 913,803 4.94%
NOSH 773,538 773,389 774,238 774,202 773,602 772,749 774,409 -0.07%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -8.04% -11.13% 3.48% 3.98% 4.17% 5.02% 3.63% -
ROE -14.60% -20.38% 4.98% 5.56% 6.77% 7.97% 4.09% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 222.94 227.94 231.04 223.80 214.06 208.49 129.49 43.69%
EPS -18.54 -26.08 7.22 8.28 8.66 10.04 4.83 -
DPS 0.00 0.00 0.50 0.00 2.50 0.00 1.25 -
NAPS 1.27 1.28 1.45 1.49 1.28 1.26 1.18 5.02%
Adjusted Per Share Value based on latest NOSH - 775,585
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 220.74 225.65 228.97 221.78 211.97 206.22 128.36 43.58%
EPS -18.36 -25.82 7.16 8.21 8.58 9.93 4.79 -
DPS 0.00 0.00 0.50 0.00 2.48 0.00 1.24 -
NAPS 1.2575 1.2671 1.437 1.4766 1.2675 1.2463 1.1697 4.94%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.465 0.73 0.765 0.775 0.90 0.79 0.78 -
P/RPS 0.21 0.32 0.33 0.35 0.42 0.38 0.60 -50.36%
P/EPS -2.51 -2.80 10.60 9.36 10.39 7.87 16.15 -
EY -39.87 -35.73 9.44 10.68 9.62 12.71 6.19 -
DY 0.00 0.00 0.65 0.00 2.78 0.00 1.60 -
P/NAPS 0.37 0.57 0.53 0.52 0.70 0.63 0.66 -32.03%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 29/02/16 30/11/15 24/08/15 28/05/15 26/02/15 -
Price 0.44 0.605 0.69 0.855 0.725 0.72 0.64 -
P/RPS 0.20 0.27 0.30 0.38 0.34 0.35 0.49 -45.00%
P/EPS -2.37 -2.32 9.56 10.33 8.37 7.17 13.25 -
EY -42.14 -43.11 10.46 9.68 11.94 13.94 7.55 -
DY 0.00 0.00 0.72 0.00 3.45 0.00 1.95 -
P/NAPS 0.35 0.47 0.48 0.57 0.57 0.57 0.54 -25.12%

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