[SENDAI] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -66.32%
YoY- -53.58%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,002,809 694,298 453,265 230,721 965,050 726,793 490,688 60.83%
PBT 45,789 23,025 19,070 11,308 39,465 43,060 42,385 5.27%
Tax -9,348 -3,028 -1,939 -959 -6,795 -1,127 -682 470.01%
NP 36,441 19,997 17,131 10,349 32,670 41,933 41,703 -8.57%
-
NP to SH 37,404 21,199 18,291 10,991 32,636 41,520 40,152 -4.60%
-
Tax Rate 20.42% 13.15% 10.17% 8.48% 17.22% 2.62% 1.61% -
Total Cost 966,368 674,301 436,134 220,372 932,380 684,860 448,985 66.46%
-
Net Worth 913,803 851,054 837,045 851,415 844,423 844,343 835,532 6.13%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 9,680 7,736 7,750 - 7,747 15,492 15,472 -26.78%
Div Payout % 25.88% 36.50% 42.37% - 23.74% 37.31% 38.54% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 913,803 851,054 837,045 851,415 844,423 844,343 835,532 6.13%
NOSH 774,409 773,686 775,042 774,014 774,700 774,626 773,641 0.06%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.63% 2.88% 3.78% 4.49% 3.39% 5.77% 8.50% -
ROE 4.09% 2.49% 2.19% 1.29% 3.86% 4.92% 4.81% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 129.49 89.74 58.48 29.81 124.57 93.82 63.43 60.71%
EPS 4.83 2.74 2.36 1.42 4.22 5.36 5.19 -4.66%
DPS 1.25 1.00 1.00 0.00 1.00 2.00 2.00 -26.83%
NAPS 1.18 1.10 1.08 1.10 1.09 1.09 1.08 6.06%
Adjusted Per Share Value based on latest NOSH - 774,014
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 128.40 88.90 58.04 29.54 123.57 93.06 62.83 60.82%
EPS 4.79 2.71 2.34 1.41 4.18 5.32 5.14 -4.58%
DPS 1.24 0.99 0.99 0.00 0.99 1.98 1.98 -26.73%
NAPS 1.17 1.0897 1.0718 1.0902 1.0812 1.0811 1.0698 6.13%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.78 0.93 0.96 1.03 1.04 1.44 1.45 -
P/RPS 0.60 1.04 1.64 3.46 0.83 1.53 2.29 -58.95%
P/EPS 16.15 33.94 40.68 72.54 24.69 26.87 27.94 -30.54%
EY 6.19 2.95 2.46 1.38 4.05 3.72 3.58 43.91%
DY 1.60 1.08 1.04 0.00 0.96 1.39 1.38 10.33%
P/NAPS 0.66 0.85 0.89 0.94 0.95 1.32 1.34 -37.55%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 28/08/14 26/05/14 27/02/14 28/11/13 27/08/13 -
Price 0.64 0.695 0.975 1.05 0.975 1.29 1.44 -
P/RPS 0.49 0.77 1.67 3.52 0.78 1.37 2.27 -63.91%
P/EPS 13.25 25.36 41.31 73.94 23.14 24.07 27.75 -38.82%
EY 7.55 3.94 2.42 1.35 4.32 4.16 3.60 63.62%
DY 1.95 1.44 1.03 0.00 1.03 1.55 1.39 25.24%
P/NAPS 0.54 0.63 0.90 0.95 0.89 1.18 1.33 -45.07%

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