[SENDAI] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -24.69%
YoY- -38.48%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,722,958 1,607,994 932,555 1,001,132 1,060,208 720,408 19.02%
PBT -43,359 78,201 19,430 89,139 126,202 100,689 -
Tax -6,834 -10,002 -8,698 -13,369 -4,028 -3,653 13.33%
NP -50,193 68,199 10,732 75,770 122,174 97,036 -
-
NP to SH -57,141 64,283 12,314 73,629 119,678 83,031 -
-
Tax Rate - 12.79% 44.77% 15.00% 3.19% 3.63% -
Total Cost 1,773,151 1,539,795 921,823 925,362 938,034 623,372 23.22%
-
Net Worth 1,022,157 1,155,621 841,789 829,005 773,121 640,145 9.80%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 19,376 15,510 30,941 22,195 - -
Div Payout % - 30.14% 125.96% 42.02% 18.55% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,022,157 1,155,621 841,789 829,005 773,121 640,145 9.80%
NOSH 774,361 775,585 765,263 760,555 773,121 640,145 3.87%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -2.91% 4.24% 1.15% 7.57% 11.52% 13.47% -
ROE -5.59% 5.56% 1.46% 8.88% 15.48% 12.97% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 222.50 207.33 121.86 131.63 137.13 112.54 14.58%
EPS -7.38 8.29 1.61 9.68 15.48 12.97 -
DPS 0.00 2.50 2.00 4.00 2.87 0.00 -
NAPS 1.32 1.49 1.10 1.09 1.00 1.00 5.70%
Adjusted Per Share Value based on latest NOSH - 760,555
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 220.58 205.86 119.39 128.17 135.73 92.23 19.02%
EPS -7.32 8.23 1.58 9.43 15.32 10.63 -
DPS 0.00 2.48 1.99 3.96 2.84 0.00 -
NAPS 1.3086 1.4795 1.0777 1.0613 0.9898 0.8195 9.80%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.475 0.775 0.93 1.44 1.48 1.52 -
P/RPS 0.21 0.37 0.76 1.09 1.08 1.35 -31.04%
P/EPS -6.44 9.35 57.80 14.87 9.56 11.72 -
EY -15.53 10.69 1.73 6.72 10.46 8.53 -
DY 0.00 3.23 2.15 2.78 1.94 0.00 -
P/NAPS 0.36 0.52 0.85 1.32 1.48 1.52 -25.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/16 30/11/15 28/11/14 28/11/13 26/11/12 - -
Price 0.52 0.855 0.695 1.29 1.39 0.00 -
P/RPS 0.23 0.41 0.57 0.98 1.01 0.00 -
P/EPS -7.05 10.32 43.19 13.33 8.98 0.00 -
EY -14.19 9.69 2.32 7.50 11.14 0.00 -
DY 0.00 2.92 2.88 3.10 2.07 0.00 -
P/NAPS 0.39 0.57 0.63 1.18 1.39 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