[SENDAI] YoY Annualized 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- 32.33%
YoY- 14.61%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,830,383 1,582,428 1,788,804 1,002,809 965,050 1,021,253 1,033,702 9.98%
PBT 95,872 -267,208 68,197 45,789 39,465 136,952 136,018 -5.65%
Tax -8,056 -6,881 -6,012 -9,348 -6,795 -15,456 -4,469 10.30%
NP 87,816 -274,089 62,185 36,441 32,670 121,496 131,549 -6.50%
-
NP to SH 86,511 -278,883 55,900 37,404 32,636 115,362 119,455 -5.23%
-
Tax Rate 8.40% - 8.82% 20.42% 17.22% 11.29% 3.29% -
Total Cost 1,742,567 1,856,517 1,726,619 966,368 932,380 899,757 902,153 11.58%
-
Net Worth 884,230 866,857 1,122,645 913,803 844,423 781,984 720,907 3.45%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - 3,871 9,680 7,747 30,969 6,737 -
Div Payout % - - 6.93% 25.88% 23.74% 26.85% 5.64% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 884,230 866,857 1,122,645 913,803 844,423 781,984 720,907 3.45%
NOSH 781,100 773,979 774,238 774,409 774,700 774,241 673,745 2.49%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.80% -17.32% 3.48% 3.63% 3.39% 11.90% 12.73% -
ROE 9.78% -32.17% 4.98% 4.09% 3.86% 14.75% 16.57% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 235.98 204.45 231.04 129.49 124.57 131.90 153.43 7.43%
EPS 11.15 -36.04 7.22 4.83 4.22 14.90 17.73 -7.43%
DPS 0.00 0.00 0.50 1.25 1.00 4.00 1.00 -
NAPS 1.14 1.12 1.45 1.18 1.09 1.01 1.07 1.06%
Adjusted Per Share Value based on latest NOSH - 775,358
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 234.36 202.61 229.04 128.40 123.57 130.76 132.36 9.98%
EPS 11.08 -35.71 7.16 4.79 4.18 14.77 15.30 -5.23%
DPS 0.00 0.00 0.50 1.24 0.99 3.97 0.86 -
NAPS 1.1322 1.1099 1.4374 1.17 1.0812 1.0013 0.9231 3.45%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.865 0.575 0.765 0.78 1.04 1.33 1.70 -
P/RPS 0.37 0.28 0.33 0.60 0.83 1.01 1.11 -16.71%
P/EPS 7.76 -1.60 10.60 16.15 24.69 8.93 9.59 -3.46%
EY 12.89 -62.66 9.44 6.19 4.05 11.20 10.43 3.58%
DY 0.00 0.00 0.65 1.60 0.96 3.01 0.59 -
P/NAPS 0.76 0.51 0.53 0.66 0.95 1.32 1.59 -11.56%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 28/02/17 29/02/16 26/02/15 27/02/14 25/02/13 28/02/12 -
Price 0.87 0.53 0.69 0.64 0.975 1.15 1.73 -
P/RPS 0.37 0.26 0.30 0.49 0.78 0.87 1.13 -16.96%
P/EPS 7.80 -1.47 9.56 13.25 23.14 7.72 9.76 -3.66%
EY 12.82 -67.99 10.46 7.55 4.32 12.96 10.25 3.79%
DY 0.00 0.00 0.72 1.95 1.03 3.48 0.58 -
P/NAPS 0.76 0.47 0.48 0.54 0.89 1.14 1.62 -11.84%

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