[SENDAI] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 40.1%
YoY- -234.01%
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,723,676 1,583,872 1,582,428 1,644,849 1,724,552 1,762,900 1,788,804 -2.44%
PBT 88,920 74,852 -267,208 -74,437 -130,996 -186,960 68,197 19.36%
Tax -8,126 -4,432 -6,881 -5,545 -7,662 -9,188 -6,012 22.26%
NP 80,794 70,420 -274,089 -79,982 -138,658 -196,148 62,185 19.08%
-
NP to SH 71,746 61,056 -278,883 -85,904 -143,414 -201,700 55,900 18.11%
-
Tax Rate 9.14% 5.92% - - - - 8.82% -
Total Cost 1,642,882 1,513,452 1,856,517 1,724,831 1,863,210 1,959,048 1,726,619 -3.26%
-
Net Worth 873,631 883,297 866,857 1,020,947 982,393 989,938 1,122,645 -15.40%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - 3,871 -
Div Payout % - - - - - - 6.93% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 873,631 883,297 866,857 1,020,947 982,393 989,938 1,122,645 -15.40%
NOSH 773,125 774,822 773,979 773,445 773,538 773,389 774,238 -0.09%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.69% 4.45% -17.32% -4.86% -8.04% -11.13% 3.48% -
ROE 8.21% 6.91% -32.17% -8.41% -14.60% -20.38% 4.98% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 222.95 204.42 204.45 212.67 222.94 227.94 231.04 -2.35%
EPS 9.28 7.88 -36.04 -11.11 -18.54 -26.08 7.22 18.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 1.13 1.14 1.12 1.32 1.27 1.28 1.45 -15.32%
Adjusted Per Share Value based on latest NOSH - 774,361
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 220.70 202.80 202.61 210.61 220.81 225.72 229.04 -2.44%
EPS 9.19 7.82 -35.71 -11.00 -18.36 -25.83 7.16 18.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 1.1186 1.131 1.1099 1.3072 1.2579 1.2675 1.4374 -15.40%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.36 0.685 0.575 0.475 0.465 0.73 0.765 -
P/RPS 0.61 0.34 0.28 0.22 0.21 0.32 0.33 50.67%
P/EPS 14.66 8.69 -1.60 -4.28 -2.51 -2.80 10.60 24.15%
EY 6.82 11.50 -62.66 -23.38 -39.87 -35.73 9.44 -19.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.65 -
P/NAPS 1.20 0.60 0.51 0.36 0.37 0.57 0.53 72.51%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 25/05/17 28/02/17 30/11/16 29/08/16 30/05/16 29/02/16 -
Price 1.13 0.95 0.53 0.52 0.44 0.605 0.69 -
P/RPS 0.51 0.46 0.26 0.24 0.20 0.27 0.30 42.48%
P/EPS 12.18 12.06 -1.47 -4.68 -2.37 -2.32 9.56 17.54%
EY 8.21 8.29 -67.99 -21.36 -42.14 -43.11 10.46 -14.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.72 -
P/NAPS 1.00 0.83 0.47 0.39 0.35 0.47 0.48 63.19%

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