[SENDAI] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -29.8%
YoY- 4.16%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,598,516 1,705,750 1,617,672 1,562,096 1,565,104 1,830,383 1,748,212 -5.79%
PBT 43,208 77,077 70,962 73,702 112,016 95,872 85,554 -36.60%
Tax -1,228 -3,674 -1,100 -2,604 -2,060 -8,056 -6,526 -67.19%
NP 41,980 73,403 69,862 71,098 109,956 87,816 79,028 -34.43%
-
NP to SH 44,564 70,089 67,337 74,734 106,456 86,511 75,598 -29.71%
-
Tax Rate 2.84% 4.77% 1.55% 3.53% 1.84% 8.40% 7.63% -
Total Cost 1,556,536 1,632,347 1,547,809 1,490,998 1,455,148 1,742,567 1,669,184 -4.55%
-
Net Worth 898,148 952,818 929,388 898,148 859,098 884,230 882,561 1.17%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 898,148 952,818 929,388 898,148 859,098 884,230 882,561 1.17%
NOSH 781,100 781,100 781,100 781,100 781,100 781,100 778,600 0.21%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 2.63% 4.30% 4.32% 4.55% 7.03% 4.80% 4.52% -
ROE 4.96% 7.36% 7.25% 8.32% 12.39% 9.78% 8.57% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 204.68 218.41 207.13 200.01 200.40 235.98 225.82 -6.34%
EPS 5.72 8.97 8.63 9.56 13.64 11.15 9.76 -29.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.22 1.19 1.15 1.10 1.14 1.14 0.58%
Adjusted Per Share Value based on latest NOSH - 781,100
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 204.61 218.34 207.06 199.95 200.33 234.29 223.77 -5.79%
EPS 5.70 8.97 8.62 9.57 13.63 11.07 9.68 -29.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1496 1.2196 1.1896 1.1496 1.0996 1.1318 1.1297 1.17%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.475 0.67 0.795 1.01 0.97 0.865 0.83 -
P/RPS 0.23 0.31 0.38 0.50 0.48 0.37 0.37 -27.18%
P/EPS 8.32 7.47 9.22 10.55 7.12 7.76 8.50 -1.41%
EY 12.01 13.39 10.85 9.47 14.05 12.89 11.77 1.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.55 0.67 0.88 0.88 0.76 0.73 -31.95%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 28/02/19 29/11/18 28/08/18 31/05/18 27/02/18 27/11/17 -
Price 0.43 0.545 0.575 0.895 0.94 0.87 0.95 -
P/RPS 0.21 0.25 0.28 0.45 0.47 0.37 0.42 -37.03%
P/EPS 7.54 6.07 6.67 9.35 6.90 7.80 9.73 -15.64%
EY 13.27 16.47 14.99 10.69 14.50 12.82 10.28 18.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.45 0.48 0.78 0.85 0.76 0.83 -41.67%

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