[SENDAI] QoQ 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- -10.73%
YoY- 74.36%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 492,496 432,206 389,772 391,276 519,224 449,321 465,870 3.76%
PBT 23,855 16,371 8,847 28,004 31,706 19,706 25,747 -4.94%
Tax -2,849 477 -787 -515 -3,161 -832 -2,955 -2.39%
NP 21,006 16,848 8,060 27,489 28,545 18,874 22,792 -5.28%
-
NP to SH 19,586 13,136 10,753 26,614 29,812 20,826 20,609 -3.32%
-
Tax Rate 11.94% -2.91% 8.90% 1.84% 9.97% 4.22% 11.48% -
Total Cost 471,490 415,358 381,712 363,787 490,679 430,447 443,078 4.21%
-
Net Worth 952,818 929,388 898,148 859,098 884,230 882,561 875,495 5.78%
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 952,818 929,388 898,148 859,098 884,230 882,561 875,495 5.78%
NOSH 781,100 781,100 781,100 781,100 781,100 778,600 774,774 0.54%
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 4.27% 3.90% 2.07% 7.03% 5.50% 4.20% 4.89% -
ROE 2.06% 1.41% 1.20% 3.10% 3.37% 2.36% 2.35% -
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 63.06 55.34 49.91 50.10 66.94 58.04 60.13 3.21%
EPS 2.51 1.68 1.38 3.41 3.84 2.69 2.66 -3.78%
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 63.04 55.32 49.89 50.08 66.46 57.51 59.63 3.76%
EPS 2.51 1.68 1.38 3.41 3.82 2.67 2.64 -3.30%
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 1.1206 5.78%
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 1.06 1.44 2.02 1.94 1.29 1.43 2.26 -39.54%
P/EPS 26.72 47.27 73.36 28.47 22.51 30.85 51.13 -35.04%
EY 3.74 2.12 1.36 3.51 4.44 3.24 1.96 53.66%
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 0.86 1.04 1.79 1.88 1.30 1.64 1.88 -40.54%
P/EPS 21.73 34.19 65.00 27.58 22.64 35.31 42.48 -35.96%
EY 4.60 2.93 1.54 3.63 4.42 2.83 2.35 56.28%
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