[SENDAI] QoQ TTM 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- 22.47%
YoY- 129.64%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
TTM 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 1,607,994 1,377,550 1,174,865 1,002,809 932,555 927,627 54.74%
PBT 67,906 78,201 63,104 55,661 45,789 19,430 16,150 159.82%
Tax -6,357 -10,002 -9,246 -9,336 -9,348 -8,698 -8,052 -14.54%
NP 61,549 68,199 53,858 46,325 36,441 10,732 8,098 285.14%
-
NP to SH 55,365 64,283 52,610 45,809 37,404 12,314 10,775 196.88%
-
Tax Rate 9.36% 12.79% 14.65% 16.77% 20.42% 44.77% 49.86% -
Total Cost 1,727,255 1,539,795 1,323,692 1,128,540 966,368 921,823 919,529 52.06%
-
Net Worth 774,554 1,155,621 991,718 973,663 914,923 841,789 838,723 -5.15%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 19,376 19,376 17,457 17,457 15,510 15,510 -
Div Payout % - 30.14% 36.83% 38.11% 46.67% 125.96% 143.95% -
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 774,554 1,155,621 991,718 973,663 914,923 841,789 838,723 -5.15%
NOSH 774,554 775,585 774,780 772,749 775,358 765,263 776,595 -0.17%
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 3.44% 4.24% 3.91% 3.94% 3.63% 1.15% 0.87% -
ROE 7.15% 5.56% 5.30% 4.70% 4.09% 1.46% 1.28% -
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 230.95 207.33 177.80 152.04 129.33 121.86 119.45 55.01%
EPS 7.15 8.29 6.79 5.93 4.82 1.61 1.39 197.09%
DPS 0.00 2.50 2.50 2.25 2.25 2.00 2.00 -
NAPS 1.00 1.49 1.28 1.26 1.18 1.10 1.08 -4.98%
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 229.01 205.86 176.36 150.41 128.38 119.39 118.76 54.74%
EPS 7.09 8.23 6.74 5.86 4.79 1.58 1.38 196.85%
DPS 0.00 2.48 2.48 2.24 2.24 1.99 1.99 -
NAPS 0.9916 1.4795 1.2696 1.2465 1.1713 1.0777 1.0738 -5.15%
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 0.37 0.51 0.52 0.60 0.76 0.80 -44.49%
P/EPS 10.70 9.35 13.25 13.33 16.17 57.80 69.19 -71.09%
EY 9.34 10.69 7.54 7.50 6.18 1.73 1.45 245.02%
DY 0.00 3.23 2.78 2.85 2.88 2.15 2.08 -
P/NAPS 0.77 0.52 0.70 0.63 0.66 0.85 0.89 -9.17%
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 0.41 0.41 0.47 0.49 0.57 0.82 -48.75%
P/EPS 9.65 10.32 10.68 12.15 13.27 43.19 70.27 -73.28%
EY 10.36 9.69 9.37 8.23 7.54 2.32 1.42 274.80%
DY 0.00 2.92 3.45 3.13 3.52 2.88 2.05 -
P/NAPS 0.69 0.57 0.57 0.57 0.54 0.63 0.90 -16.19%

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