[SENDAI] YoY Cumulative 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- 10.15%
YoY- -234.01%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,192,972 1,213,254 1,311,159 1,233,637 1,299,483 694,298 726,793 8.60%
PBT 27,041 53,222 64,166 -55,828 55,437 23,025 43,060 -7.45%
Tax -3,065 -825 -4,895 -4,159 -3,682 -3,028 -1,127 18.13%
NP 23,976 52,397 59,271 -59,987 51,755 19,997 41,933 -8.89%
-
NP to SH 20,983 50,503 56,699 -64,428 48,078 21,199 41,520 -10.74%
-
Tax Rate 11.33% 1.55% 7.63% - 6.64% 13.15% 2.62% -
Total Cost 1,168,996 1,160,857 1,251,888 1,293,624 1,247,728 674,301 684,860 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 - - - - - 7,736 15,492 -
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 2.26% 5.43% 6.42% -6.31% 4.17% 2.49% 4.92% -
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 152.75 155.35 169.36 159.50 167.85 89.74 93.82 8.45%
EPS 2.69 6.47 7.32 -8.33 6.21 2.74 5.36 -10.85%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 2.00 -
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 152.70 155.30 167.83 157.91 166.33 88.87 93.03 8.60%
EPS 2.69 6.46 7.26 -8.25 6.15 2.71 5.31 -10.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.99 1.98 -
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 0.26 0.51 0.49 0.30 0.46 1.04 1.53 -25.56%
P/EPS 14.52 12.29 11.33 -5.70 12.48 33.94 26.87 -9.74%
EY 6.89 8.13 8.82 -17.54 8.01 2.95 3.72 10.81%
DY 0.00 0.00 0.00 0.00 0.00 1.08 1.39 -
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 0.26 0.37 0.56 0.33 0.51 0.77 1.37 -24.18%
P/EPS 14.89 8.89 12.97 -6.24 13.77 25.36 24.07 -7.68%
EY 6.72 11.25 7.71 -16.02 7.26 3.94 4.16 8.31%
DY 0.00 0.00 0.00 0.00 0.00 1.44 1.55 -
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