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

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 134.2%
YoY- -50.08%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
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 465,870 395,968 348,791 371,361 421,551 440,725 489,321 -3.22%
PBT 25,747 18,713 -211,380 9,670 -18,758 -46,740 12,761 59.74%
Tax -2,955 -1,108 -2,722 -328 -1,534 -2,297 -2,330 17.18%
NP 22,792 17,605 -214,102 9,342 -20,292 -49,037 10,431 68.46%
-
NP to SH 20,609 15,264 -214,455 7,279 -21,282 -50,425 7,823 90.85%
-
Tax Rate 11.48% 5.92% - 3.39% - - 18.26% -
Total Cost 443,078 378,363 562,893 362,019 441,843 489,762 478,890 -5.05%
-
Net Worth 875,495 883,297 866,709 1,022,157 982,841 989,938 1,123,104 -15.31%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - 3,872 -
Div Payout % - - - - - - 49.50% -
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 875,495 883,297 866,709 1,022,157 982,841 989,938 1,123,104 -15.31%
NOSH 774,774 774,822 773,847 774,361 773,890 773,389 774,554 0.01%
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 4.89% 4.45% -61.38% 2.52% -4.81% -11.13% 2.13% -
ROE 2.35% 1.73% -24.74% 0.71% -2.17% -5.09% 0.70% -
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 60.13 51.10 45.07 47.96 54.47 56.99 63.17 -3.23%
EPS 2.66 1.97 -27.71 0.94 -2.75 -6.52 1.01 90.82%
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 59.63 50.68 44.65 47.53 53.96 56.41 62.63 -3.22%
EPS 2.64 1.95 -27.45 0.93 -2.72 -6.45 1.00 91.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 1.1206 1.1306 1.1094 1.3084 1.258 1.2671 1.4376 -15.31%
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 2.26 1.34 1.28 0.99 0.85 1.28 1.21 51.72%
P/EPS 51.13 34.77 -2.07 50.53 -16.91 -11.20 75.74 -23.06%
EY 1.96 2.88 -48.20 1.98 -5.91 -8.93 1.32 30.18%
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 1.88 1.86 1.18 1.08 0.81 1.06 1.09 43.86%
P/EPS 42.48 48.22 -1.91 55.32 -16.00 -9.28 68.32 -27.17%
EY 2.35 2.07 -52.29 1.81 -6.25 -10.78 1.46 37.38%
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