[SENDAI] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 14.43%
YoY- 131.02%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,617,672 1,562,096 1,565,104 1,830,383 1,748,212 1,723,676 1,583,872 1.41%
PBT 70,962 73,702 112,016 95,872 85,554 88,920 74,852 -3.49%
Tax -1,100 -2,604 -2,060 -8,056 -6,526 -8,126 -4,432 -60.47%
NP 69,862 71,098 109,956 87,816 79,028 80,794 70,420 -0.52%
-
NP to SH 67,337 74,734 106,456 86,511 75,598 71,746 61,056 6.73%
-
Tax Rate 1.55% 3.53% 1.84% 8.40% 7.63% 9.14% 5.92% -
Total Cost 1,547,809 1,490,998 1,455,148 1,742,567 1,669,184 1,642,882 1,513,452 1.50%
-
Net Worth 929,388 898,148 859,098 884,230 882,561 873,631 883,297 3.44%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 929,388 898,148 859,098 884,230 882,561 873,631 883,297 3.44%
NOSH 781,100 781,100 781,100 781,100 778,600 773,125 774,822 0.53%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.32% 4.55% 7.03% 4.80% 4.52% 4.69% 4.45% -
ROE 7.25% 8.32% 12.39% 9.78% 8.57% 8.21% 6.91% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 207.13 200.01 200.40 235.98 225.82 222.95 204.42 0.88%
EPS 8.63 9.56 13.64 11.15 9.76 9.28 7.88 6.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.15 1.10 1.14 1.14 1.13 1.14 2.90%
Adjusted Per Share Value based on latest NOSH - 781,100
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 207.13 200.01 200.40 234.36 223.84 220.70 202.80 1.41%
EPS 8.62 9.57 13.63 11.08 9.68 9.19 7.82 6.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.15 1.10 1.1322 1.13 1.1186 1.131 3.44%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.795 1.01 0.97 0.865 0.83 1.36 0.685 -
P/RPS 0.38 0.50 0.48 0.37 0.37 0.61 0.34 7.68%
P/EPS 9.22 10.55 7.12 7.76 8.50 14.66 8.69 4.02%
EY 10.85 9.47 14.05 12.89 11.77 6.82 11.50 -3.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.88 0.88 0.76 0.73 1.20 0.60 7.62%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 31/05/18 27/02/18 27/11/17 28/08/17 25/05/17 -
Price 0.575 0.895 0.94 0.87 0.95 1.13 0.95 -
P/RPS 0.28 0.45 0.47 0.37 0.42 0.51 0.46 -28.15%
P/EPS 6.67 9.35 6.90 7.80 9.73 12.18 12.06 -32.59%
EY 14.99 10.69 14.50 12.82 10.28 8.21 8.29 48.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.78 0.85 0.76 0.83 1.00 0.83 -30.56%

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