[SENDAI] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 15.9%
YoY- -48.94%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,311,159 1,233,637 1,299,483 694,298 726,793 746,914 720,408 10.48%
PBT 64,166 -55,828 55,437 23,025 43,060 90,873 100,689 -7.22%
Tax -4,895 -4,159 -3,682 -3,028 -1,127 -3,212 -3,653 4.99%
NP 59,271 -59,987 51,755 19,997 41,933 87,661 97,036 -7.88%
-
NP to SH 56,699 -64,428 48,078 21,199 41,520 83,254 83,031 -6.15%
-
Tax Rate 7.63% - 6.64% 13.15% 2.62% 3.53% 3.63% -
Total Cost 1,251,888 1,293,624 1,247,728 674,301 684,860 659,253 623,372 12.31%
-
Net Worth 882,561 1,020,947 1,153,562 851,054 844,343 773,736 684,462 4.32%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - 7,736 15,492 15,474 - -
Div Payout % - - - 36.50% 37.31% 18.59% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 882,561 1,020,947 1,153,562 851,054 844,343 773,736 684,462 4.32%
NOSH 778,600 773,445 774,202 773,686 774,626 773,736 639,684 3.32%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 4.52% -4.86% 3.98% 2.88% 5.77% 11.74% 13.47% -
ROE 6.42% -6.31% 4.17% 2.49% 4.92% 10.76% 12.13% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 169.36 159.50 167.85 89.74 93.82 96.53 112.62 7.03%
EPS 7.32 -8.33 6.21 2.74 5.36 10.76 12.98 -9.09%
DPS 0.00 0.00 0.00 1.00 2.00 2.00 0.00 -
NAPS 1.14 1.32 1.49 1.10 1.09 1.00 1.07 1.06%
Adjusted Per Share Value based on latest NOSH - 765,263
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 167.88 157.96 166.39 88.90 93.06 95.64 92.24 10.48%
EPS 7.26 -8.25 6.16 2.71 5.32 10.66 10.63 -6.15%
DPS 0.00 0.00 0.00 0.99 1.98 1.98 0.00 -
NAPS 1.13 1.3072 1.477 1.0897 1.0811 0.9907 0.8764 4.32%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.83 0.475 0.775 0.93 1.44 1.48 1.52 -
P/RPS 0.49 0.30 0.46 1.04 1.53 1.53 1.35 -15.52%
P/EPS 11.33 -5.70 12.48 33.94 26.87 13.75 11.71 -0.54%
EY 8.82 -17.54 8.01 2.95 3.72 7.27 8.54 0.53%
DY 0.00 0.00 0.00 1.08 1.39 1.35 0.00 -
P/NAPS 0.73 0.36 0.52 0.85 1.32 1.48 1.42 -10.48%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 30/11/16 30/11/15 28/11/14 28/11/13 26/11/12 10/11/11 -
Price 0.95 0.52 0.855 0.695 1.29 1.39 1.57 -
P/RPS 0.56 0.33 0.51 0.77 1.37 1.44 1.39 -14.04%
P/EPS 12.97 -6.24 13.77 25.36 24.07 12.92 12.10 1.16%
EY 7.71 -16.02 7.26 3.94 4.16 7.74 8.27 -1.16%
DY 0.00 0.00 0.00 1.44 1.55 1.44 0.00 -
P/NAPS 0.83 0.39 0.57 0.63 1.18 1.39 1.47 -9.07%

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