[SENDAI] YoY 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- -27.3%
YoY- 93.16%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 389,772 465,870 421,551 425,229 222,544 247,506 257,699 7.13%
PBT 8,847 25,747 -18,758 15,205 7,762 16,921 33,866 -20.03%
Tax -787 -2,955 -1,534 -890 -980 -297 -1,563 -10.80%
NP 8,060 22,792 -20,292 14,315 6,782 16,624 32,303 -20.64%
-
NP to SH 10,753 20,609 -21,282 14,101 7,300 16,473 30,492 -15.93%
-
Tax Rate 8.90% 11.48% - 5.85% 12.63% 1.76% 4.62% -
Total Cost 381,712 443,078 441,843 410,914 215,762 230,882 225,396 9.17%
-
Net Worth 898,148 875,495 982,841 991,718 838,723 835,250 766,169 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 - - - 9,684 7,765 15,467 - -
Div Payout % - - - 68.68% 106.38% 93.90% - -
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 898,148 875,495 982,841 991,718 838,723 835,250 766,169 2.68%
NOSH 781,100 774,774 773,890 774,780 776,595 773,380 773,908 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 2.07% 4.89% -4.81% 3.37% 3.05% 6.72% 12.54% -
ROE 1.20% 2.35% -2.17% 1.42% 0.87% 1.97% 3.98% -
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 49.91 60.13 54.47 54.88 28.66 32.00 33.30 6.97%
EPS 1.38 2.66 -2.75 1.82 0.94 2.13 3.94 -16.03%
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 49.90 59.64 53.97 54.44 28.49 31.69 32.99 7.13%
EPS 1.38 2.64 -2.72 1.81 0.93 2.11 3.90 -15.89%
DPS 0.00 0.00 0.00 1.24 0.99 1.98 0.00 -
NAPS 1.1498 1.1208 1.2583 1.2696 1.0738 1.0693 0.9809 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 2.02 2.26 0.85 1.64 3.35 4.53 4.90 -13.72%
P/EPS 73.36 51.13 -16.91 49.45 102.13 68.08 41.37 10.01%
EY 1.36 1.96 -5.91 2.02 0.98 1.47 2.42 -9.15%
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 1.79 1.88 0.81 1.32 3.40 4.50 4.47 -14.14%
P/EPS 65.00 42.48 -16.00 39.84 103.72 67.61 37.82 9.44%
EY 1.54 2.35 -6.25 2.51 0.96 1.48 2.64 -8.58%
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