[SENDAI] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 29.68%
YoY- -200.81%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,197,037 1,704,216 1,749,593 1,574,172 1,823,074 1,377,550 927,627 4.33%
PBT -29,871 62,134 88,263 -138,068 -33,977 63,104 16,150 -
Tax -9,633 -3,414 -5,295 -4,968 -8,351 -9,246 -8,052 3.03%
NP -39,504 58,720 82,968 -143,036 -42,328 53,858 8,098 -
-
NP to SH -42,275 52,232 88,005 -149,923 -49,839 52,610 10,775 -
-
Tax Rate - 5.49% 6.00% - - 14.65% 49.86% -
Total Cost 1,236,541 1,645,496 1,666,625 1,717,208 1,865,402 1,323,692 919,529 5.05%
-
Net Worth 866,908 913,768 898,148 875,495 982,841 991,718 838,723 0.55%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - 19,376 15,510 -
Div Payout % - - - - - 36.83% 143.95% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 866,908 913,768 898,148 875,495 982,841 991,718 838,723 0.55%
NOSH 780,999 780,999 781,100 774,774 773,890 774,780 776,595 0.09%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -3.30% 3.45% 4.74% -9.09% -2.32% 3.91% 0.87% -
ROE -4.88% 5.72% 9.80% -17.12% -5.07% 5.30% 1.28% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 153.27 218.21 224.02 203.18 235.57 177.80 119.45 4.23%
EPS -5.41 6.69 11.27 -19.35 -6.44 6.79 1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.00 -
NAPS 1.11 1.17 1.15 1.13 1.27 1.28 1.08 0.45%
Adjusted Per Share Value based on latest NOSH - 774,774
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 153.22 218.14 223.95 201.49 233.35 176.33 118.74 4.33%
EPS -5.41 6.69 11.26 -19.19 -6.38 6.73 1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 2.48 1.99 -
NAPS 1.1096 1.1696 1.1496 1.1206 1.258 1.2694 1.0736 0.55%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.28 0.44 1.01 1.36 0.465 0.90 0.96 -
P/RPS 0.18 0.20 0.45 0.67 0.20 0.51 0.80 -21.99%
P/EPS -5.17 6.58 8.96 -7.03 -7.22 13.25 69.19 -
EY -19.33 15.20 11.16 -14.23 -13.85 7.54 1.45 -
DY 0.00 0.00 0.00 0.00 0.00 2.78 2.08 -
P/NAPS 0.25 0.38 0.88 1.20 0.37 0.70 0.89 -19.05%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 28/08/18 28/08/17 29/08/16 24/08/15 28/08/14 -
Price 0.26 0.405 0.895 1.13 0.44 0.725 0.975 -
P/RPS 0.17 0.19 0.40 0.56 0.19 0.41 0.82 -23.04%
P/EPS -4.80 6.06 7.94 -5.84 -6.83 10.68 70.27 -
EY -20.82 16.51 12.59 -17.12 -14.64 9.37 1.42 -
DY 0.00 0.00 0.00 0.00 0.00 3.45 2.05 -
P/NAPS 0.23 0.35 0.78 1.00 0.35 0.57 0.90 -20.32%

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