[SENDAI] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -69.24%
YoY- 74.36%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,705,750 1,213,254 781,048 391,276 1,830,383 1,311,159 861,838 57.44%
PBT 77,077 53,222 36,851 28,004 95,872 64,166 44,460 44.16%
Tax -3,674 -825 -1,302 -515 -8,056 -4,895 -4,063 -6.47%
NP 73,403 52,397 35,549 27,489 87,816 59,271 40,397 48.74%
-
NP to SH 70,089 50,503 37,367 26,614 86,511 56,699 35,873 56.09%
-
Tax Rate 4.77% 1.55% 3.53% 1.84% 8.40% 7.63% 9.14% -
Total Cost 1,632,347 1,160,857 745,499 363,787 1,742,567 1,251,888 821,441 57.86%
-
Net Worth 952,818 929,388 898,148 859,098 884,230 882,561 873,631 5.93%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 952,818 929,388 898,148 859,098 884,230 882,561 873,631 5.93%
NOSH 781,100 781,100 781,100 781,100 781,100 778,600 773,125 0.68%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.30% 4.32% 4.55% 7.03% 4.80% 4.52% 4.69% -
ROE 7.36% 5.43% 4.16% 3.10% 9.78% 6.42% 4.11% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 218.41 155.35 100.01 50.10 235.98 169.36 111.47 56.39%
EPS 8.97 6.47 4.78 3.41 11.15 7.32 4.64 54.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.19 1.15 1.10 1.14 1.14 1.13 5.22%
Adjusted Per Share Value based on latest NOSH - 781,100
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 218.34 155.30 99.97 50.08 234.29 167.83 110.32 57.43%
EPS 8.97 6.46 4.78 3.41 11.07 7.26 4.59 56.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2196 1.1896 1.1496 1.0996 1.1318 1.1297 1.1182 5.94%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.67 0.795 1.01 0.97 0.865 0.83 1.36 -
P/RPS 0.31 0.51 1.01 1.94 0.37 0.49 1.22 -59.78%
P/EPS 7.47 12.29 21.11 28.47 7.76 11.33 29.31 -59.70%
EY 13.39 8.13 4.74 3.51 12.89 8.82 3.41 148.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.67 0.88 0.88 0.76 0.73 1.20 -40.46%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 28/08/18 31/05/18 27/02/18 27/11/17 28/08/17 -
Price 0.545 0.575 0.895 0.94 0.87 0.95 1.13 -
P/RPS 0.25 0.37 0.89 1.88 0.37 0.56 1.01 -60.47%
P/EPS 6.07 8.89 18.71 27.58 7.80 12.97 24.35 -60.29%
EY 16.47 11.25 5.35 3.63 12.82 7.71 4.11 151.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.78 0.85 0.76 0.83 1.00 -41.19%

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