[SENDAI] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 9.04%
YoY- -138.67%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,044,063 1,685,468 1,732,478 1,652,132 1,722,958 1,607,994 932,555 1.89%
PBT -68,126 50,896 84,928 -128,032 -43,359 78,201 19,430 -
Tax -8,465 -5,914 -3,986 -5,472 -6,834 -10,002 -8,698 -0.45%
NP -76,591 44,982 80,942 -133,504 -50,193 68,199 10,732 -
-
NP to SH -79,634 40,569 80,315 -136,376 -57,141 64,283 12,314 -
-
Tax Rate - 11.62% 4.69% - - 12.79% 44.77% -
Total Cost 1,120,654 1,640,486 1,651,536 1,785,636 1,773,151 1,539,795 921,823 3.30%
-
Net Worth 827,858 929,388 929,388 882,561 1,022,157 1,155,621 841,789 -0.27%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - 19,376 15,510 -
Div Payout % - - - - - 30.14% 125.96% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 827,858 929,388 929,388 882,561 1,022,157 1,155,621 841,789 -0.27%
NOSH 780,999 780,999 781,100 774,177 774,361 775,585 765,263 0.33%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -7.34% 2.67% 4.67% -8.08% -2.91% 4.24% 1.15% -
ROE -9.62% 4.37% 8.64% -15.45% -5.59% 5.56% 1.46% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 133.68 215.81 221.83 213.40 222.50 207.33 121.86 1.55%
EPS -10.20 5.19 10.28 -17.62 -7.38 8.29 1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.00 -
NAPS 1.06 1.19 1.19 1.14 1.32 1.49 1.10 -0.61%
Adjusted Per Share Value based on latest NOSH - 778,600
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 133.64 215.74 221.76 211.47 220.54 205.82 119.37 1.89%
EPS -10.19 5.19 10.28 -17.46 -7.31 8.23 1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 2.48 1.99 -
NAPS 1.0597 1.1896 1.1896 1.1297 1.3084 1.4792 1.0775 -0.27%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.25 0.39 0.795 0.83 0.475 0.775 0.93 -
P/RPS 0.19 0.18 0.36 0.39 0.21 0.37 0.76 -20.61%
P/EPS -2.45 7.51 7.73 -4.71 -6.44 9.35 57.80 -
EY -40.79 13.32 12.94 -21.22 -15.53 10.69 1.73 -
DY 0.00 0.00 0.00 0.00 0.00 3.23 2.15 -
P/NAPS 0.24 0.33 0.67 0.73 0.36 0.52 0.85 -18.98%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 29/11/19 29/11/18 27/11/17 30/11/16 30/11/15 28/11/14 -
Price 0.22 0.40 0.57 0.95 0.52 0.855 0.695 -
P/RPS 0.16 0.19 0.26 0.45 0.23 0.41 0.57 -19.06%
P/EPS -2.16 7.70 5.54 -5.39 -7.05 10.32 43.19 -
EY -46.35 12.99 18.04 -18.54 -14.19 9.69 2.32 -
DY 0.00 0.00 0.00 0.00 0.00 2.92 2.88 -
P/NAPS 0.21 0.34 0.48 0.83 0.39 0.57 0.63 -16.71%

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