[SENDAI] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -22.08%
YoY- -44.19%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,555,492 1,685,468 1,704,216 1,714,103 1,705,750 1,732,478 1,749,593 -7.52%
PBT 27,827 50,896 62,134 59,875 77,077 84,928 88,263 -53.58%
Tax -11,207 -5,914 -3,414 -3,466 -3,674 -3,986 -5,295 64.62%
NP 16,620 44,982 58,720 56,409 73,403 80,942 82,968 -65.66%
-
NP to SH 13,701 40,569 52,232 54,616 70,089 80,315 88,005 -70.96%
-
Tax Rate 40.27% 11.62% 5.49% 5.79% 4.77% 4.69% 6.00% -
Total Cost 1,538,872 1,640,486 1,645,496 1,657,694 1,632,347 1,651,536 1,666,625 -5.16%
-
Net Worth 921,578 929,388 913,768 898,148 952,818 929,388 898,148 1.72%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 921,578 929,388 913,768 898,148 952,818 929,388 898,148 1.72%
NOSH 780,999 780,999 780,999 781,100 781,100 781,100 781,100 -0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.07% 2.67% 3.45% 3.29% 4.30% 4.67% 4.74% -
ROE 1.49% 4.37% 5.72% 6.08% 7.36% 8.64% 9.80% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 199.17 215.81 218.21 219.48 218.41 221.83 224.02 -7.51%
EPS 1.75 5.19 6.69 6.99 8.97 10.28 11.27 -71.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.19 1.17 1.15 1.22 1.19 1.15 1.72%
Adjusted Per Share Value based on latest NOSH - 781,100
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 199.10 215.74 218.14 219.41 218.34 221.76 223.95 -7.52%
EPS 1.75 5.19 6.69 6.99 8.97 10.28 11.26 -70.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1796 1.1896 1.1696 1.1496 1.2196 1.1896 1.1496 1.72%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.395 0.39 0.44 0.475 0.67 0.795 1.01 -
P/RPS 0.20 0.18 0.20 0.22 0.31 0.36 0.45 -41.67%
P/EPS 22.52 7.51 6.58 6.79 7.47 7.73 8.96 84.54%
EY 4.44 13.32 15.20 14.72 13.39 12.94 11.16 -45.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.38 0.41 0.55 0.67 0.88 -47.90%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 28/08/19 29/05/19 28/02/19 29/11/18 28/08/18 -
Price 0.34 0.40 0.405 0.43 0.545 0.57 0.895 -
P/RPS 0.17 0.19 0.19 0.20 0.25 0.26 0.40 -43.38%
P/EPS 19.38 7.70 6.06 6.15 6.07 5.54 7.94 80.98%
EY 5.16 12.99 16.51 16.26 16.47 18.04 12.59 -44.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.35 0.37 0.45 0.48 0.78 -48.20%

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