[SENDAI] QoQ TTM 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- -38.88%
YoY- -82.16%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,002,809 932,555 927,627 952,589 965,050 1,001,132 1,005,281 -0.16%
PBT 45,789 19,430 16,150 25,309 39,465 89,139 114,218 -45.54%
Tax -9,348 -8,698 -8,052 -7,369 -6,795 -13,369 -13,084 -20.03%
NP 36,441 10,732 8,098 17,940 32,670 75,770 101,134 -49.26%
-
NP to SH 37,404 12,314 10,775 19,948 32,636 73,629 97,773 -47.20%
-
Tax Rate 20.42% 44.77% 49.86% 29.12% 17.22% 15.00% 11.46% -
Total Cost 966,368 921,823 919,529 934,649 932,380 925,362 904,147 4.52%
-
Net Worth 914,923 841,789 838,723 851,415 844,188 829,005 835,250 6.24%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 17,457 15,510 15,510 23,212 23,212 30,941 46,403 -47.79%
Div Payout % 46.67% 125.96% 143.95% 116.36% 71.13% 42.02% 47.46% -
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 914,923 841,789 838,723 851,415 844,188 829,005 835,250 6.24%
NOSH 775,358 765,263 776,595 774,014 774,485 760,555 773,380 0.16%
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% 1.15% 0.87% 1.88% 3.39% 7.57% 10.06% -
ROE 4.09% 1.46% 1.28% 2.34% 3.87% 8.88% 11.71% -
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 129.33 121.86 119.45 123.07 124.61 131.63 129.99 -0.33%
EPS 4.82 1.61 1.39 2.58 4.21 9.68 12.64 -47.32%
DPS 2.25 2.00 2.00 3.00 3.00 4.00 6.00 -47.90%
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 128.38 119.39 118.76 121.95 123.55 128.17 128.70 -0.16%
EPS 4.79 1.58 1.38 2.55 4.18 9.43 12.52 -47.20%
DPS 2.24 1.99 1.99 2.97 2.97 3.96 5.94 -47.71%
NAPS 1.1713 1.0777 1.0738 1.09 1.0808 1.0613 1.0693 6.24%
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 0.76 0.80 0.84 0.83 1.09 1.12 -33.96%
P/EPS 16.17 57.80 69.19 39.97 24.68 14.87 11.47 25.64%
EY 6.18 1.73 1.45 2.50 4.05 6.72 8.72 -20.45%
DY 2.88 2.15 2.08 2.91 2.88 2.78 4.14 -21.43%
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 0.57 0.82 0.85 0.78 0.98 1.11 -41.93%
P/EPS 13.27 43.19 70.27 40.74 23.14 13.33 11.39 10.69%
EY 7.54 2.32 1.42 2.45 4.32 7.50 8.78 -9.62%
DY 3.52 2.88 2.05 2.86 3.08 3.10 4.17 -10.65%
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