[SENDAI] YoY Quarter Result on 30-Jun-2016 [#2]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 57.79%
YoY- -250.93%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 379,885 389,772 465,870 421,551 425,229 222,544 247,506 7.39%
PBT 11,106 8,847 25,747 -18,758 15,205 7,762 16,921 -6.77%
Tax -735 -787 -2,955 -1,534 -890 -980 -297 16.29%
NP 10,371 8,060 22,792 -20,292 14,315 6,782 16,624 -7.55%
-
NP to SH 8,369 10,753 20,609 -21,282 14,101 7,300 16,473 -10.66%
-
Tax Rate 6.62% 8.90% 11.48% - 5.85% 12.63% 1.76% -
Total Cost 369,514 381,712 443,078 441,843 410,914 215,762 230,882 8.14%
-
Net Worth 913,768 898,148 875,495 982,841 991,718 838,723 835,250 1.50%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - 9,684 7,765 15,467 -
Div Payout % - - - - 68.68% 106.38% 93.90% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 913,768 898,148 875,495 982,841 991,718 838,723 835,250 1.50%
NOSH 780,999 781,100 774,774 773,890 774,780 776,595 773,380 0.16%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 2.73% 2.07% 4.89% -4.81% 3.37% 3.05% 6.72% -
ROE 0.92% 1.20% 2.35% -2.17% 1.42% 0.87% 1.97% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 48.64 49.91 60.13 54.47 54.88 28.66 32.00 7.22%
EPS 1.07 1.38 2.66 -2.75 1.82 0.94 2.13 -10.83%
DPS 0.00 0.00 0.00 0.00 1.25 1.00 2.00 -
NAPS 1.17 1.15 1.13 1.27 1.28 1.08 1.08 1.34%
Adjusted Per Share Value based on latest NOSH - 773,890
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 48.63 49.89 59.63 53.96 54.43 28.49 31.68 7.40%
EPS 1.07 1.38 2.64 -2.72 1.80 0.93 2.11 -10.69%
DPS 0.00 0.00 0.00 0.00 1.24 0.99 1.98 -
NAPS 1.1696 1.1496 1.1206 1.258 1.2694 1.0736 1.0691 1.50%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.44 1.01 1.36 0.465 0.90 0.96 1.45 -
P/RPS 0.90 2.02 2.26 0.85 1.64 3.35 4.53 -23.60%
P/EPS 41.06 73.36 51.13 -16.91 49.45 102.13 68.08 -8.07%
EY 2.44 1.36 1.96 -5.91 2.02 0.98 1.47 8.80%
DY 0.00 0.00 0.00 0.00 1.39 1.04 1.38 -
P/NAPS 0.38 0.88 1.20 0.37 0.70 0.89 1.34 -18.93%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 28/08/18 28/08/17 29/08/16 24/08/15 28/08/14 27/08/13 -
Price 0.405 0.895 1.13 0.44 0.725 0.975 1.44 -
P/RPS 0.83 1.79 1.88 0.81 1.32 3.40 4.50 -24.54%
P/EPS 37.79 65.00 42.48 -16.00 39.84 103.72 67.61 -9.23%
EY 2.65 1.54 2.35 -6.25 2.51 0.96 1.48 10.19%
DY 0.00 0.00 0.00 0.00 1.72 1.03 1.39 -
P/NAPS 0.35 0.78 1.00 0.35 0.57 0.90 1.33 -19.94%

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