[SENDAI] QoQ Cumulative Quarter 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- -48.14%
YoY- 76.47%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,788,804 1,299,483 828,006 402,777 1,002,809 694,298 453,265 149.10%
PBT 68,197 55,437 36,385 21,180 45,789 23,025 19,070 133.31%
Tax -6,012 -3,682 -1,837 -947 -9,348 -3,028 -1,939 112.19%
NP 62,185 51,755 34,548 20,233 36,441 19,997 17,131 135.63%
-
NP to SH 55,900 48,078 33,497 19,396 37,404 21,199 18,291 110.16%
-
Tax Rate 8.82% 6.64% 5.05% 4.47% 20.42% 13.15% 10.17% -
Total Cost 1,726,619 1,247,728 793,458 382,544 966,368 674,301 436,134 149.62%
-
Net Worth 1,122,645 1,153,562 990,211 973,663 913,803 851,054 837,045 21.55%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 3,871 - 9,670 - 9,680 7,736 7,750 -36.96%
Div Payout % 6.93% - 28.87% - 25.88% 36.50% 42.37% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,122,645 1,153,562 990,211 973,663 913,803 851,054 837,045 21.55%
NOSH 774,238 774,202 773,602 772,749 774,409 773,686 775,042 -0.06%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.48% 3.98% 4.17% 5.02% 3.63% 2.88% 3.78% -
ROE 4.98% 4.17% 3.38% 1.99% 4.09% 2.49% 2.19% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 231.04 167.85 107.03 52.12 129.49 89.74 58.48 149.28%
EPS 7.22 6.21 4.33 2.51 4.83 2.74 2.36 110.31%
DPS 0.50 0.00 1.25 0.00 1.25 1.00 1.00 -36.92%
NAPS 1.45 1.49 1.28 1.26 1.18 1.10 1.08 21.63%
Adjusted Per Share Value based on latest NOSH - 772,749
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 229.01 166.36 106.00 51.57 128.38 88.89 58.03 149.10%
EPS 7.16 6.16 4.29 2.48 4.79 2.71 2.34 110.33%
DPS 0.50 0.00 1.24 0.00 1.24 0.99 0.99 -36.50%
NAPS 1.4373 1.4768 1.2677 1.2465 1.1699 1.0896 1.0716 21.55%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.765 0.775 0.90 0.79 0.78 0.93 0.96 -
P/RPS 0.33 0.46 0.84 1.52 0.60 1.04 1.64 -65.56%
P/EPS 10.60 12.48 20.79 31.47 16.15 33.94 40.68 -59.10%
EY 9.44 8.01 4.81 3.18 6.19 2.95 2.46 144.50%
DY 0.65 0.00 1.39 0.00 1.60 1.08 1.04 -26.83%
P/NAPS 0.53 0.52 0.70 0.63 0.66 0.85 0.89 -29.15%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 24/08/15 28/05/15 26/02/15 28/11/14 28/08/14 -
Price 0.69 0.855 0.725 0.72 0.64 0.695 0.975 -
P/RPS 0.30 0.51 0.68 1.38 0.49 0.77 1.67 -68.06%
P/EPS 9.56 13.77 16.74 28.69 13.25 25.36 41.31 -62.20%
EY 10.46 7.26 5.97 3.49 7.55 3.94 2.42 164.63%
DY 0.72 0.00 1.72 0.00 1.95 1.44 1.03 -21.18%
P/NAPS 0.48 0.57 0.57 0.57 0.54 0.63 0.90 -34.15%

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