[SENDAI] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 38.78%
YoY- -18.98%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,192,972 779,514 399,629 1,705,750 1,213,254 781,048 391,276 110.12%
PBT 27,041 21,908 10,802 77,077 53,222 36,851 28,004 -2.30%
Tax -3,065 -1,042 -307 -3,674 -825 -1,302 -515 228.05%
NP 23,976 20,866 10,495 73,403 52,397 35,549 27,489 -8.70%
-
NP to SH 20,983 19,510 11,141 70,089 50,503 37,367 26,614 -14.64%
-
Tax Rate 11.33% 4.76% 2.84% 4.77% 1.55% 3.53% 1.84% -
Total Cost 1,168,996 758,648 389,134 1,632,347 1,160,857 745,499 363,787 117.60%
-
Net Worth 929,388 913,768 898,148 952,818 929,388 898,148 859,098 5.37%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 929,388 913,768 898,148 952,818 929,388 898,148 859,098 5.37%
NOSH 780,999 780,999 781,100 781,100 781,100 781,100 781,100 -0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.01% 2.68% 2.63% 4.30% 4.32% 4.55% 7.03% -
ROE 2.26% 2.14% 1.24% 7.36% 5.43% 4.16% 3.10% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 152.75 99.81 51.17 218.41 155.35 100.01 50.10 110.12%
EPS 2.69 2.50 1.43 8.97 6.47 4.78 3.41 -14.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.17 1.15 1.22 1.19 1.15 1.10 5.37%
Adjusted Per Share Value based on latest NOSH - 781,100
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 152.70 99.78 51.15 218.34 155.30 99.97 50.08 110.13%
EPS 2.69 2.50 1.43 8.97 6.46 4.78 3.41 -14.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1896 1.1696 1.1496 1.2196 1.1896 1.1496 1.0996 5.37%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.39 0.44 0.475 0.67 0.795 1.01 0.97 -
P/RPS 0.26 0.44 0.93 0.31 0.51 1.01 1.94 -73.77%
P/EPS 14.52 17.61 33.30 7.47 12.29 21.11 28.47 -36.13%
EY 6.89 5.68 3.00 13.39 8.13 4.74 3.51 56.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.41 0.55 0.67 0.88 0.88 -47.96%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 28/08/19 29/05/19 28/02/19 29/11/18 28/08/18 31/05/18 -
Price 0.40 0.405 0.43 0.545 0.575 0.895 0.94 -
P/RPS 0.26 0.41 0.84 0.25 0.37 0.89 1.88 -73.22%
P/EPS 14.89 16.21 30.14 6.07 8.89 18.71 27.58 -33.67%
EY 6.72 6.17 3.32 16.47 11.25 5.35 3.63 50.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.37 0.45 0.48 0.78 0.85 -45.68%

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