[SENDAI] YoY Annualized Quarter 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- 34.71%
YoY- -53.58%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,583,872 1,762,900 1,611,108 922,884 972,728 995,844 831,400 11.32%
PBT 74,852 -186,960 84,720 45,232 101,856 125,012 105,312 -5.52%
Tax -4,432 -9,188 -3,788 -3,836 -1,540 -5,964 -3,404 4.49%
NP 70,420 -196,148 80,932 41,396 100,316 119,048 101,908 -5.96%
-
NP to SH 61,056 -201,700 77,584 43,964 94,716 108,996 90,236 -6.29%
-
Tax Rate 5.92% - 4.47% 8.48% 1.51% 4.77% 3.23% -
Total Cost 1,513,452 1,959,048 1,530,176 881,488 872,412 876,796 729,492 12.92%
-
Net Worth 883,297 989,938 973,663 851,415 820,252 735,413 333,751 17.59%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 883,297 989,938 973,663 851,415 820,252 735,413 333,751 17.59%
NOSH 774,822 773,389 772,749 774,014 773,823 774,119 27,999 73.82%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 4.45% -11.13% 5.02% 4.49% 10.31% 11.95% 12.26% -
ROE 6.91% -20.38% 7.97% 5.16% 11.55% 14.82% 27.04% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 204.42 227.94 208.49 119.23 125.70 128.64 2,969.36 -35.95%
EPS 7.88 -26.08 10.04 5.68 12.24 14.08 322.28 -46.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.28 1.26 1.10 1.06 0.95 11.92 -32.35%
Adjusted Per Share Value based on latest NOSH - 774,014
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 202.80 225.72 206.29 118.17 124.55 127.51 106.45 11.32%
EPS 7.82 -25.83 9.93 5.63 12.13 13.96 11.55 -6.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.131 1.2675 1.2467 1.0902 1.0503 0.9416 0.4273 17.59%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 - -
Price 0.685 0.73 0.79 1.03 1.17 1.69 0.00 -
P/RPS 0.34 0.32 0.38 0.86 0.93 1.31 0.00 -
P/EPS 8.69 -2.80 7.87 18.13 9.56 12.00 0.00 -
EY 11.50 -35.73 12.71 5.51 10.46 8.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.63 0.94 1.10 1.78 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 30/05/16 28/05/15 26/05/14 21/05/13 23/05/12 29/06/11 -
Price 0.95 0.605 0.72 1.05 1.40 1.63 0.00 -
P/RPS 0.46 0.27 0.35 0.88 1.11 1.27 0.00 -
P/EPS 12.06 -2.32 7.17 18.49 11.44 11.58 0.00 -
EY 8.29 -43.11 13.94 5.41 8.74 8.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.47 0.57 0.95 1.32 1.72 0.00 -

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