[SENDAI] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 457.26%
YoY- 282.39%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 471,477 425,229 402,777 308,511 241,033 222,544 230,721 60.96%
PBT 19,052 15,205 21,180 22,764 3,955 7,762 11,308 41.54%
Tax -1,845 -890 -947 -6,320 -1,089 -980 -959 54.62%
NP 17,207 14,315 20,233 16,444 2,866 6,782 10,349 40.30%
-
NP to SH 14,581 14,101 19,396 16,205 2,908 7,300 10,991 20.71%
-
Tax Rate 9.68% 5.85% 4.47% 27.76% 27.53% 12.63% 8.48% -
Total Cost 454,270 410,914 382,544 292,067 238,167 215,762 220,372 61.90%
-
Net Worth 1,155,621 991,718 973,663 914,923 841,789 838,723 851,415 22.56%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 9,684 - 9,691 - 7,765 - -
Div Payout % - 68.68% - 59.81% - 106.38% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,155,621 991,718 973,663 914,923 841,789 838,723 851,415 22.56%
NOSH 775,585 774,780 772,749 775,358 765,263 776,595 774,014 0.13%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.65% 3.37% 5.02% 5.33% 1.19% 3.05% 4.49% -
ROE 1.26% 1.42% 1.99% 1.77% 0.35% 0.87% 1.29% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 60.79 54.88 52.12 39.79 31.50 28.66 29.81 60.74%
EPS 1.88 1.82 2.51 2.09 0.38 0.94 1.42 20.55%
DPS 0.00 1.25 0.00 1.25 0.00 1.00 0.00 -
NAPS 1.49 1.28 1.26 1.18 1.10 1.08 1.10 22.40%
Adjusted Per Share Value based on latest NOSH - 775,358
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 60.37 54.45 51.57 39.50 30.86 28.49 29.54 60.97%
EPS 1.87 1.81 2.48 2.07 0.37 0.93 1.41 20.69%
DPS 0.00 1.24 0.00 1.24 0.00 0.99 0.00 -
NAPS 1.4797 1.2698 1.2467 1.1715 1.0778 1.0739 1.0902 22.56%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.775 0.90 0.79 0.78 0.93 0.96 1.03 -
P/RPS 1.27 1.64 1.52 1.96 2.95 3.35 3.46 -48.70%
P/EPS 41.22 49.45 31.47 37.32 244.74 102.13 72.54 -31.37%
EY 2.43 2.02 3.18 2.68 0.41 0.98 1.38 45.77%
DY 0.00 1.39 0.00 1.60 0.00 1.04 0.00 -
P/NAPS 0.52 0.70 0.63 0.66 0.85 0.89 0.94 -32.58%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 24/08/15 28/05/15 26/02/15 28/11/14 28/08/14 26/05/14 -
Price 0.855 0.725 0.72 0.64 0.695 0.975 1.05 -
P/RPS 1.41 1.32 1.38 1.61 2.21 3.40 3.52 -45.63%
P/EPS 45.48 39.84 28.69 30.62 182.89 103.72 73.94 -27.65%
EY 2.20 2.51 3.49 3.27 0.55 0.96 1.35 38.44%
DY 0.00 1.72 0.00 1.95 0.00 1.03 0.00 -
P/NAPS 0.57 0.57 0.57 0.54 0.63 0.90 0.95 -28.84%

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