[SENDAI] QoQ Cumulative 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- -21.4%
YoY- -71.71%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 694,298 453,265 230,721 965,050 726,793 490,688 243,182 101.12%
PBT 23,025 19,070 11,308 39,465 43,060 42,385 25,464 -6.48%
Tax -3,028 -1,939 -959 -6,795 -1,127 -682 -385 294.98%
NP 19,997 17,131 10,349 32,670 41,933 41,703 25,079 -14.00%
-
NP to SH 21,199 18,291 10,991 32,636 41,520 40,152 23,679 -7.10%
-
Tax Rate 13.15% 10.17% 8.48% 17.22% 2.62% 1.61% 1.51% -
Total Cost 674,301 436,134 220,372 932,380 684,860 448,985 218,103 112.07%
-
Net Worth 851,054 837,045 851,415 844,423 844,343 835,532 820,252 2.48%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 7,736 7,750 - 7,747 15,492 15,472 - -
Div Payout % 36.50% 42.37% - 23.74% 37.31% 38.54% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 851,054 837,045 851,415 844,423 844,343 835,532 820,252 2.48%
NOSH 773,686 775,042 774,014 774,700 774,626 773,641 773,823 -0.01%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.88% 3.78% 4.49% 3.39% 5.77% 8.50% 10.31% -
ROE 2.49% 2.19% 1.29% 3.86% 4.92% 4.81% 2.89% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 89.74 58.48 29.81 124.57 93.82 63.43 31.43 101.13%
EPS 2.74 2.36 1.42 4.22 5.36 5.19 3.06 -7.09%
DPS 1.00 1.00 0.00 1.00 2.00 2.00 0.00 -
NAPS 1.10 1.08 1.10 1.09 1.09 1.08 1.06 2.49%
Adjusted Per Share Value based on latest NOSH - 774,485
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 88.89 58.03 29.54 123.55 93.05 62.82 31.13 101.14%
EPS 2.71 2.34 1.41 4.18 5.32 5.14 3.03 -7.16%
DPS 0.99 0.99 0.00 0.99 1.98 1.98 0.00 -
NAPS 1.0896 1.0716 1.09 1.0811 1.081 1.0697 1.0501 2.48%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.93 0.96 1.03 1.04 1.44 1.45 1.17 -
P/RPS 1.04 1.64 3.46 0.83 1.53 2.29 3.72 -57.21%
P/EPS 33.94 40.68 72.54 24.69 26.87 27.94 38.24 -7.63%
EY 2.95 2.46 1.38 4.05 3.72 3.58 2.62 8.22%
DY 1.08 1.04 0.00 0.96 1.39 1.38 0.00 -
P/NAPS 0.85 0.89 0.94 0.95 1.32 1.34 1.10 -15.77%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 26/05/14 27/02/14 28/11/13 27/08/13 21/05/13 -
Price 0.695 0.975 1.05 0.975 1.29 1.44 1.40 -
P/RPS 0.77 1.67 3.52 0.78 1.37 2.27 4.45 -68.91%
P/EPS 25.36 41.31 73.94 23.14 24.07 27.75 45.75 -32.49%
EY 3.94 2.42 1.35 4.32 4.16 3.60 2.19 47.86%
DY 1.44 1.03 0.00 1.03 1.55 1.39 0.00 -
P/NAPS 0.63 0.90 0.95 0.89 1.18 1.33 1.32 -38.90%

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