[SENDAI] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 72.7%
YoY- 83.13%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 781,048 861,838 862,276 828,006 453,265 490,688 506,660 7.47%
PBT 36,851 44,460 -65,498 36,385 19,070 42,385 66,119 -9.27%
Tax -1,302 -4,063 -3,831 -1,837 -1,939 -682 -4,054 -17.23%
NP 35,549 40,397 -69,329 34,548 17,131 41,703 62,065 -8.86%
-
NP to SH 37,367 35,873 -71,707 33,497 18,291 40,152 57,741 -6.99%
-
Tax Rate 3.53% 9.14% - 5.05% 10.17% 1.61% 6.13% -
Total Cost 745,499 821,441 931,605 793,458 436,134 448,985 444,595 8.99%
-
Net Worth 898,148 873,631 982,393 990,211 837,045 835,532 766,267 2.68%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 9,670 7,750 15,472 - -
Div Payout % - - - 28.87% 42.37% 38.54% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 898,148 873,631 982,393 990,211 837,045 835,532 766,267 2.68%
NOSH 781,100 773,125 773,538 773,602 775,042 773,641 774,008 0.15%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.55% 4.69% -8.04% 4.17% 3.78% 8.50% 12.25% -
ROE 4.16% 4.11% -7.30% 3.38% 2.19% 4.81% 7.54% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 100.01 111.47 111.47 107.03 58.48 63.43 65.46 7.31%
EPS 4.78 4.64 -9.27 4.33 2.36 5.19 7.46 -7.14%
DPS 0.00 0.00 0.00 1.25 1.00 2.00 0.00 -
NAPS 1.15 1.13 1.27 1.28 1.08 1.08 0.99 2.52%
Adjusted Per Share Value based on latest NOSH - 774,780
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 100.01 110.35 110.41 106.02 58.04 62.83 64.87 7.47%
EPS 4.78 4.59 -9.18 4.29 2.34 5.14 7.39 -7.00%
DPS 0.00 0.00 0.00 1.24 0.99 1.98 0.00 -
NAPS 1.15 1.1186 1.2579 1.2679 1.0718 1.0698 0.9811 2.68%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.01 1.36 0.465 0.90 0.96 1.45 1.63 -
P/RPS 1.01 1.22 0.42 0.84 1.64 2.29 2.49 -13.95%
P/EPS 21.11 29.31 -5.02 20.79 40.68 27.94 21.85 -0.57%
EY 4.74 3.41 -19.94 4.81 2.46 3.58 4.58 0.57%
DY 0.00 0.00 0.00 1.39 1.04 1.38 0.00 -
P/NAPS 0.88 1.20 0.37 0.70 0.89 1.34 1.65 -9.94%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 28/08/17 29/08/16 24/08/15 28/08/14 27/08/13 30/08/12 -
Price 0.895 1.13 0.44 0.725 0.975 1.44 1.49 -
P/RPS 0.89 1.01 0.39 0.68 1.67 2.27 2.28 -14.50%
P/EPS 18.71 24.35 -4.75 16.74 41.31 27.75 19.97 -1.07%
EY 5.35 4.11 -21.07 5.97 2.42 3.60 5.01 1.09%
DY 0.00 0.00 0.00 1.72 1.03 1.39 0.00 -
P/NAPS 0.78 1.00 0.35 0.57 0.90 1.33 1.51 -10.42%

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