[SENDAI] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 40.4%
YoY- 4.16%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 593,520 421,059 779,514 781,048 861,838 862,276 828,006 -5.39%
PBT -7,352 -35,790 21,908 36,851 44,460 -65,498 36,385 -
Tax -3,549 532 -1,042 -1,302 -4,063 -3,831 -1,837 11.58%
NP -10,901 -35,258 20,866 35,549 40,397 -69,329 34,548 -
-
NP to SH -12,698 -36,466 19,510 37,367 35,873 -71,707 33,497 -
-
Tax Rate - - 4.76% 3.53% 9.14% - 5.05% -
Total Cost 604,421 456,317 758,648 745,499 821,441 931,605 793,458 -4.43%
-
Net Worth 773,189 866,908 913,768 898,148 873,631 982,393 990,211 -4.03%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - 9,670 -
Div Payout % - - - - - - 28.87% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 773,189 866,908 913,768 898,148 873,631 982,393 990,211 -4.03%
NOSH 780,999 780,999 780,999 781,100 773,125 773,538 773,602 0.15%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -1.84% -8.37% 2.68% 4.55% 4.69% -8.04% 4.17% -
ROE -1.64% -4.21% 2.14% 4.16% 4.11% -7.30% 3.38% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 75.99 53.91 99.81 100.01 111.47 111.47 107.03 -5.54%
EPS -1.63 -4.67 2.50 4.78 4.64 -9.27 4.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
NAPS 0.99 1.11 1.17 1.15 1.13 1.27 1.28 -4.18%
Adjusted Per Share Value based on latest NOSH - 781,100
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 75.97 53.90 99.78 99.97 110.32 110.37 105.98 -5.39%
EPS -1.63 -4.67 2.50 4.78 4.59 -9.18 4.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.24 -
NAPS 0.9897 1.1096 1.1696 1.1496 1.1182 1.2575 1.2675 -4.03%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.235 0.28 0.44 1.01 1.36 0.465 0.90 -
P/RPS 0.31 0.52 0.44 1.01 1.22 0.42 0.84 -15.29%
P/EPS -14.45 -6.00 17.61 21.11 29.31 -5.02 20.79 -
EY -6.92 -16.68 5.68 4.74 3.41 -19.94 4.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.39 -
P/NAPS 0.24 0.25 0.38 0.88 1.20 0.37 0.70 -16.32%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/09/21 27/08/20 28/08/19 28/08/18 28/08/17 29/08/16 24/08/15 -
Price 0.215 0.26 0.405 0.895 1.13 0.44 0.725 -
P/RPS 0.28 0.48 0.41 0.89 1.01 0.39 0.68 -13.73%
P/EPS -13.22 -5.57 16.21 18.71 24.35 -4.75 16.74 -
EY -7.56 -17.96 6.17 5.35 4.11 -21.07 5.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.72 -
P/NAPS 0.22 0.23 0.35 0.78 1.00 0.35 0.57 -14.65%

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