[SENDAI] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -45.98%
YoY- -88.98%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,574,172 1,823,074 1,377,550 927,627 1,005,281 1,074,367 465,995 22.47%
PBT -138,068 -33,977 63,104 16,150 114,218 132,327 68,810 -
Tax -4,968 -8,351 -9,246 -8,052 -13,084 -5,033 -2,490 12.18%
NP -143,036 -42,328 53,858 8,098 101,134 127,294 66,320 -
-
NP to SH -149,923 -49,839 52,610 10,775 97,773 120,603 56,593 -
-
Tax Rate - - 14.65% 49.86% 11.46% 3.80% 3.62% -
Total Cost 1,717,208 1,865,402 1,323,692 919,529 904,147 947,073 399,675 27.47%
-
Net Worth 875,495 982,841 991,718 838,723 835,250 766,169 0 -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 19,376 15,510 46,403 6,732 - -
Div Payout % - - 36.83% 143.95% 47.46% 5.58% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 875,495 982,841 991,718 838,723 835,250 766,169 0 -
NOSH 774,774 773,890 774,780 776,595 773,380 773,908 571,040 5.21%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -9.09% -2.32% 3.91% 0.87% 10.06% 11.85% 14.23% -
ROE -17.12% -5.07% 5.30% 1.28% 11.71% 15.74% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 203.18 235.57 177.80 119.45 129.99 138.82 81.60 16.40%
EPS -19.35 -6.44 6.79 1.39 12.64 15.58 9.91 -
DPS 0.00 0.00 2.50 2.00 6.00 0.87 0.00 -
NAPS 1.13 1.27 1.28 1.08 1.08 0.99 0.00 -
Adjusted Per Share Value based on latest NOSH - 776,595
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 201.56 233.43 176.38 118.77 128.72 137.56 59.67 22.46%
EPS -19.20 -6.38 6.74 1.38 12.52 15.44 7.25 -
DPS 0.00 0.00 2.48 1.99 5.94 0.86 0.00 -
NAPS 1.121 1.2584 1.2698 1.0739 1.0695 0.981 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 - -
Price 1.36 0.465 0.90 0.96 1.45 1.63 0.00 -
P/RPS 0.67 0.20 0.51 0.80 1.12 1.17 0.00 -
P/EPS -7.03 -7.22 13.25 69.19 11.47 10.46 0.00 -
EY -14.23 -13.85 7.54 1.45 8.72 9.56 0.00 -
DY 0.00 0.00 2.78 2.08 4.14 0.53 0.00 -
P/NAPS 1.20 0.37 0.70 0.89 1.34 1.65 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 29/08/16 24/08/15 28/08/14 27/08/13 30/08/12 - -
Price 1.13 0.44 0.725 0.975 1.44 1.49 0.00 -
P/RPS 0.56 0.19 0.41 0.82 1.11 1.07 0.00 -
P/EPS -5.84 -6.83 10.68 70.27 11.39 9.56 0.00 -
EY -17.12 -14.64 9.37 1.42 8.78 10.46 0.00 -
DY 0.00 0.00 3.45 2.05 4.17 0.58 0.00 -
P/NAPS 1.00 0.35 0.57 0.90 1.33 1.51 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