[SENDAI] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 4.09%
YoY- -18.98%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,590,629 1,559,028 1,598,516 1,705,750 1,617,672 1,562,096 1,565,104 1.08%
PBT 36,054 43,816 43,208 77,077 70,962 73,702 112,016 -53.00%
Tax -4,086 -2,084 -1,228 -3,674 -1,100 -2,604 -2,060 57.79%
NP 31,968 41,732 41,980 73,403 69,862 71,098 109,956 -56.08%
-
NP to SH 27,977 39,020 44,564 70,089 67,337 74,734 106,456 -58.93%
-
Tax Rate 11.33% 4.76% 2.84% 4.77% 1.55% 3.53% 1.84% -
Total Cost 1,558,661 1,517,296 1,556,536 1,632,347 1,547,809 1,490,998 1,455,148 4.68%
-
Net Worth 929,388 913,768 898,148 952,818 929,388 898,148 859,098 5.37%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 929,388 913,768 898,148 952,818 929,388 898,148 859,098 5.37%
NOSH 780,999 780,999 781,100 781,100 781,100 781,100 781,100 -0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.01% 2.68% 2.63% 4.30% 4.32% 4.55% 7.03% -
ROE 3.01% 4.27% 4.96% 7.36% 7.25% 8.32% 12.39% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 203.67 199.62 204.68 218.41 207.13 200.01 200.40 1.08%
EPS 3.59 5.00 5.72 8.97 8.63 9.56 13.64 -58.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.17 1.15 1.22 1.19 1.15 1.10 5.37%
Adjusted Per Share Value based on latest NOSH - 781,100
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 203.64 199.59 204.65 218.38 207.10 199.99 200.37 1.08%
EPS 3.58 5.00 5.71 8.97 8.62 9.57 13.63 -58.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1898 1.1698 1.1498 1.2198 1.1898 1.1498 1.0999 5.37%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.39 0.44 0.475 0.67 0.795 1.01 0.97 -
P/RPS 0.19 0.22 0.23 0.31 0.38 0.50 0.48 -46.05%
P/EPS 10.89 8.81 8.32 7.47 9.22 10.55 7.12 32.71%
EY 9.19 11.35 12.01 13.39 10.85 9.47 14.05 -24.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.41 0.55 0.67 0.88 0.88 -47.96%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 28/08/19 29/05/19 28/02/19 29/11/18 28/08/18 31/05/18 -
Price 0.40 0.405 0.43 0.545 0.575 0.895 0.94 -
P/RPS 0.20 0.20 0.21 0.25 0.28 0.45 0.47 -43.39%
P/EPS 11.17 8.11 7.54 6.07 6.67 9.35 6.90 37.82%
EY 8.96 12.34 13.27 16.47 14.99 10.69 14.50 -27.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.37 0.45 0.48 0.78 0.85 -45.68%

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