[SENDAI] YoY Annualized 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- 40.1%
YoY- -234.01%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,590,629 1,617,672 1,748,212 1,644,849 1,732,644 925,730 969,057 8.60%
PBT 36,054 70,962 85,554 -74,437 73,916 30,700 57,413 -7.45%
Tax -4,086 -1,100 -6,526 -5,545 -4,909 -4,037 -1,502 18.14%
NP 31,968 69,862 79,028 -79,982 69,006 26,662 55,910 -8.89%
-
NP to SH 27,977 67,337 75,598 -85,904 64,104 28,265 55,360 -10.74%
-
Tax Rate 11.33% 1.55% 7.63% - 6.64% 13.15% 2.62% -
Total Cost 1,558,661 1,547,809 1,669,184 1,724,831 1,663,637 899,068 913,146 9.31%
-
Net Worth 929,388 929,388 882,561 1,020,947 1,153,562 851,054 844,343 1.61%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - 10,315 20,656 -
Div Payout % - - - - - 36.50% 37.31% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 929,388 929,388 882,561 1,020,947 1,153,562 851,054 844,343 1.61%
NOSH 780,999 781,100 778,600 773,445 774,202 773,686 774,626 0.13%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.01% 4.32% 4.52% -4.86% 3.98% 2.88% 5.77% -
ROE 3.01% 7.25% 8.57% -8.41% 5.56% 3.32% 6.56% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 203.67 207.13 225.82 212.67 223.80 119.65 125.10 8.45%
EPS 3.59 8.63 9.76 -11.11 8.28 3.65 7.15 -10.84%
DPS 0.00 0.00 0.00 0.00 0.00 1.33 2.67 -
NAPS 1.19 1.19 1.14 1.32 1.49 1.10 1.09 1.47%
Adjusted Per Share Value based on latest NOSH - 774,361
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 203.60 207.06 223.77 210.54 221.78 118.49 124.04 8.60%
EPS 3.58 8.62 9.68 -11.00 8.21 3.62 7.09 -10.75%
DPS 0.00 0.00 0.00 0.00 0.00 1.32 2.64 -
NAPS 1.1896 1.1896 1.1297 1.3068 1.4766 1.0894 1.0808 1.61%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.39 0.795 0.83 0.475 0.775 0.93 1.44 -
P/RPS 0.19 0.38 0.37 0.22 0.35 0.78 1.15 -25.91%
P/EPS 10.89 9.22 8.50 -4.28 9.36 25.46 20.15 -9.74%
EY 9.19 10.85 11.77 -23.38 10.68 3.93 4.96 10.82%
DY 0.00 0.00 0.00 0.00 0.00 1.43 1.85 -
P/NAPS 0.33 0.67 0.73 0.36 0.52 0.85 1.32 -20.62%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 29/11/18 27/11/17 30/11/16 30/11/15 28/11/14 28/11/13 -
Price 0.40 0.575 0.95 0.52 0.855 0.695 1.29 -
P/RPS 0.20 0.28 0.42 0.24 0.38 0.58 1.03 -23.89%
P/EPS 11.17 6.67 9.73 -4.68 10.33 19.02 18.05 -7.68%
EY 8.96 14.99 10.28 -21.36 9.68 5.26 5.54 8.33%
DY 0.00 0.00 0.00 0.00 0.00 1.92 2.07 -
P/NAPS 0.34 0.48 0.83 0.39 0.57 0.63 1.18 -18.72%

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