[SENDAI] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 107.12%
YoY- 130.27%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 519,224 449,321 465,870 395,968 348,791 371,361 421,551 14.86%
PBT 31,706 19,706 25,747 18,713 -211,380 9,670 -18,758 -
Tax -3,161 -832 -2,955 -1,108 -2,722 -328 -1,534 61.71%
NP 28,545 18,874 22,792 17,605 -214,102 9,342 -20,292 -
-
NP to SH 29,812 20,826 20,609 15,264 -214,455 7,279 -21,282 -
-
Tax Rate 9.97% 4.22% 11.48% 5.92% - 3.39% - -
Total Cost 490,679 430,447 443,078 378,363 562,893 362,019 441,843 7.21%
-
Net Worth 884,230 882,561 875,495 883,297 866,709 1,022,157 982,841 -6.78%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 884,230 882,561 875,495 883,297 866,709 1,022,157 982,841 -6.78%
NOSH 781,100 778,600 774,774 774,822 773,847 774,361 773,890 0.61%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.50% 4.20% 4.89% 4.45% -61.38% 2.52% -4.81% -
ROE 3.37% 2.36% 2.35% 1.73% -24.74% 0.71% -2.17% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 66.94 58.04 60.13 51.10 45.07 47.96 54.47 14.68%
EPS 3.84 2.69 2.66 1.97 -27.71 0.94 -2.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.14 1.13 1.14 1.12 1.32 1.27 -6.92%
Adjusted Per Share Value based on latest NOSH - 774,822
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 66.46 57.51 59.63 50.68 44.65 47.53 53.96 14.85%
EPS 3.82 2.67 2.64 1.95 -27.45 0.93 -2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1318 1.1297 1.1206 1.1306 1.1094 1.3084 1.258 -6.78%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.865 0.83 1.36 0.685 0.575 0.475 0.465 -
P/RPS 1.29 1.43 2.26 1.34 1.28 0.99 0.85 31.96%
P/EPS 22.51 30.85 51.13 34.77 -2.07 50.53 -16.91 -
EY 4.44 3.24 1.96 2.88 -48.20 1.98 -5.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 1.20 0.60 0.51 0.36 0.37 61.37%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 27/11/17 28/08/17 25/05/17 28/02/17 30/11/16 29/08/16 -
Price 0.87 0.95 1.13 0.95 0.53 0.52 0.44 -
P/RPS 1.30 1.64 1.88 1.86 1.18 1.08 0.81 36.96%
P/EPS 22.64 35.31 42.48 48.22 -1.91 55.32 -16.00 -
EY 4.42 2.83 2.35 2.07 -52.29 1.81 -6.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 1.00 0.83 0.47 0.39 0.35 67.44%

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