[SENDAI] QoQ 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- -59.6%
YoY- -47.82%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
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 399,629 492,496 432,206 389,772 391,276 519,224 449,321 -7.52%
PBT 10,802 23,855 16,371 8,847 28,004 31,706 19,706 -33.04%
Tax -307 -2,849 477 -787 -515 -3,161 -832 -48.58%
NP 10,495 21,006 16,848 8,060 27,489 28,545 18,874 -32.40%
-
NP to SH 11,141 19,586 13,136 10,753 26,614 29,812 20,826 -34.12%
-
Tax Rate 2.84% 11.94% -2.91% 8.90% 1.84% 9.97% 4.22% -
Total Cost 389,134 471,490 415,358 381,712 363,787 490,679 430,447 -6.51%
-
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% 4.27% 3.90% 2.07% 7.03% 5.50% 4.20% -
ROE 1.24% 2.06% 1.41% 1.20% 3.10% 3.37% 2.36% -
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 51.17 63.06 55.34 49.91 50.10 66.94 58.04 -8.06%
EPS 1.43 2.51 1.68 1.38 3.41 3.84 2.69 -34.40%
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 51.15 63.04 55.32 49.89 50.08 66.46 57.51 -7.52%
EPS 1.43 2.51 1.68 1.38 3.41 3.82 2.67 -34.07%
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 0.93 1.06 1.44 2.02 1.94 1.29 1.43 -24.95%
P/EPS 33.30 26.72 47.27 73.36 28.47 22.51 30.85 5.23%
EY 3.00 3.74 2.12 1.36 3.51 4.44 3.24 -5.00%
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 0.84 0.86 1.04 1.79 1.88 1.30 1.64 -36.00%
P/EPS 30.14 21.73 34.19 65.00 27.58 22.64 35.31 -10.02%
EY 3.32 4.60 2.93 1.54 3.63 4.42 2.83 11.24%
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