[SENDAI] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -16.79%
YoY- -54.45%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,723,676 1,724,552 1,656,012 906,530 981,376 1,013,320 931,990 10.78%
PBT 88,920 -130,996 72,770 38,140 84,770 132,238 137,620 -7.01%
Tax -8,126 -7,662 -3,674 -3,878 -1,364 -8,108 -4,980 8.49%
NP 80,794 -138,658 69,096 34,262 83,406 124,130 132,640 -7.92%
-
NP to SH 71,746 -143,414 66,994 36,582 80,304 115,482 113,186 -7.31%
-
Tax Rate 9.14% - 5.05% 10.17% 1.61% 6.13% 3.62% -
Total Cost 1,642,882 1,863,210 1,586,916 872,268 897,970 889,190 799,350 12.74%
-
Net Worth 873,631 982,393 990,211 837,045 835,532 766,267 371,570 15.29%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 19,340 15,500 30,945 - - -
Div Payout % - - 28.87% 42.37% 38.54% - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 873,631 982,393 990,211 837,045 835,532 766,267 371,570 15.29%
NOSH 773,125 773,538 773,602 775,042 773,641 774,008 571,646 5.15%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.69% -8.04% 4.17% 3.78% 8.50% 12.25% 14.23% -
ROE 8.21% -14.60% 6.77% 4.37% 9.61% 15.07% 30.46% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 222.95 222.94 214.06 116.97 126.85 130.92 163.04 5.34%
EPS 9.28 -18.54 8.66 4.72 10.38 14.92 19.80 -11.85%
DPS 0.00 0.00 2.50 2.00 4.00 0.00 0.00 -
NAPS 1.13 1.27 1.28 1.08 1.08 0.99 0.65 9.64%
Adjusted Per Share Value based on latest NOSH - 776,595
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 220.70 220.81 212.04 116.07 125.66 129.75 119.33 10.78%
EPS 9.19 -18.36 8.58 4.68 10.28 14.79 14.49 -7.30%
DPS 0.00 0.00 2.48 1.98 3.96 0.00 0.00 -
NAPS 1.1186 1.2579 1.2679 1.0718 1.0698 0.9811 0.4758 15.29%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 - -
Price 1.36 0.465 0.90 0.96 1.45 1.63 0.00 -
P/RPS 0.61 0.21 0.42 0.82 1.14 1.25 0.00 -
P/EPS 14.66 -2.51 10.39 20.34 13.97 10.92 0.00 -
EY 6.82 -39.87 9.62 4.92 7.16 9.15 0.00 -
DY 0.00 0.00 2.78 2.08 2.76 0.00 0.00 -
P/NAPS 1.20 0.37 0.70 0.89 1.34 1.65 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 29/08/16 24/08/15 28/08/14 27/08/13 30/08/12 19/08/11 -
Price 1.13 0.44 0.725 0.975 1.44 1.49 1.68 -
P/RPS 0.51 0.20 0.34 0.83 1.14 1.14 1.03 -11.04%
P/EPS 12.18 -2.37 8.37 20.66 13.87 9.99 8.48 6.21%
EY 8.21 -42.14 11.94 4.84 7.21 10.01 11.79 -5.84%
DY 0.00 0.00 3.45 2.05 2.78 0.00 0.00 -
P/NAPS 1.00 0.35 0.57 0.90 1.33 1.51 2.58 -14.59%

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