[SENDAI] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -460.82%
YoY- -359.98%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,598,516 1,565,104 1,583,872 1,762,900 1,611,108 922,884 972,728 8.62%
PBT 43,208 112,016 74,852 -186,960 84,720 45,232 101,856 -13.31%
Tax -1,228 -2,060 -4,432 -9,188 -3,788 -3,836 -1,540 -3.70%
NP 41,980 109,956 70,420 -196,148 80,932 41,396 100,316 -13.50%
-
NP to SH 44,564 106,456 61,056 -201,700 77,584 43,964 94,716 -11.80%
-
Tax Rate 2.84% 1.84% 5.92% - 4.47% 8.48% 1.51% -
Total Cost 1,556,536 1,455,148 1,513,452 1,959,048 1,530,176 881,488 872,412 10.12%
-
Net Worth 898,148 859,098 883,297 989,938 973,663 851,415 820,252 1.52%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 898,148 859,098 883,297 989,938 973,663 851,415 820,252 1.52%
NOSH 781,100 781,100 774,822 773,389 772,749 774,014 773,823 0.15%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 2.63% 7.03% 4.45% -11.13% 5.02% 4.49% 10.31% -
ROE 4.96% 12.39% 6.91% -20.38% 7.97% 5.16% 11.55% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 204.68 200.40 204.42 227.94 208.49 119.23 125.70 8.46%
EPS 5.72 13.64 7.88 -26.08 10.04 5.68 12.24 -11.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.10 1.14 1.28 1.26 1.10 1.06 1.36%
Adjusted Per Share Value based on latest NOSH - 773,389
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 204.61 200.33 202.74 225.65 206.22 118.13 124.51 8.62%
EPS 5.70 13.63 7.82 -25.82 9.93 5.63 12.12 -11.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1496 1.0996 1.1306 1.2671 1.2463 1.0898 1.0499 1.52%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.475 0.97 0.685 0.73 0.79 1.03 1.17 -
P/RPS 0.23 0.48 0.34 0.32 0.38 0.86 0.93 -20.76%
P/EPS 8.32 7.12 8.69 -2.80 7.87 18.13 9.56 -2.28%
EY 12.01 14.05 11.50 -35.73 12.71 5.51 10.46 2.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.88 0.60 0.57 0.63 0.94 1.10 -15.16%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 31/05/18 25/05/17 30/05/16 28/05/15 26/05/14 21/05/13 -
Price 0.43 0.94 0.95 0.605 0.72 1.05 1.40 -
P/RPS 0.21 0.47 0.46 0.27 0.35 0.88 1.11 -24.22%
P/EPS 7.54 6.90 12.06 -2.32 7.17 18.49 11.44 -6.70%
EY 13.27 14.50 8.29 -43.11 13.94 5.41 8.74 7.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.85 0.83 0.47 0.57 0.95 1.32 -19.09%

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