[SENDAI] QoQ Cumulative Quarter 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- 58.05%
YoY- 188.0%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 781,048 391,276 1,830,383 1,311,159 861,838 395,968 1,582,428 -37.62%
PBT 36,851 28,004 95,872 64,166 44,460 18,713 -267,208 -
Tax -1,302 -515 -8,056 -4,895 -4,063 -1,108 -6,881 -67.14%
NP 35,549 27,489 87,816 59,271 40,397 17,605 -274,089 -
-
NP to SH 37,367 26,614 86,511 56,699 35,873 15,264 -278,883 -
-
Tax Rate 3.53% 1.84% 8.40% 7.63% 9.14% 5.92% - -
Total Cost 745,499 363,787 1,742,567 1,251,888 821,441 378,363 1,856,517 -45.66%
-
Net Worth 898,148 859,098 884,230 882,561 873,631 883,297 866,857 2.39%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 898,148 859,098 884,230 882,561 873,631 883,297 866,857 2.39%
NOSH 781,100 781,100 781,100 778,600 773,125 774,822 773,979 0.61%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.55% 7.03% 4.80% 4.52% 4.69% 4.45% -17.32% -
ROE 4.16% 3.10% 9.78% 6.42% 4.11% 1.73% -32.17% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 100.01 50.10 235.98 169.36 111.47 51.10 204.45 -37.99%
EPS 4.78 3.41 11.15 7.32 4.64 1.97 -36.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.10 1.14 1.14 1.13 1.14 1.12 1.78%
Adjusted Per Share Value based on latest NOSH - 778,600
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 99.97 50.08 234.29 167.83 110.32 50.68 202.55 -37.62%
EPS 4.78 3.41 11.07 7.26 4.59 1.95 -35.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1496 1.0996 1.1318 1.1297 1.1182 1.1306 1.1096 2.39%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.01 0.97 0.865 0.83 1.36 0.685 0.575 -
P/RPS 1.01 1.94 0.37 0.49 1.22 1.34 0.28 135.75%
P/EPS 21.11 28.47 7.76 11.33 29.31 34.77 -1.60 -
EY 4.74 3.51 12.89 8.82 3.41 2.88 -62.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.88 0.76 0.73 1.20 0.60 0.51 44.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 31/05/18 27/02/18 27/11/17 28/08/17 25/05/17 28/02/17 -
Price 0.895 0.94 0.87 0.95 1.13 0.95 0.53 -
P/RPS 0.89 1.88 0.37 0.56 1.01 1.86 0.26 127.64%
P/EPS 18.71 27.58 7.80 12.97 24.35 48.22 -1.47 -
EY 5.35 3.63 12.82 7.71 4.11 2.07 -67.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.85 0.76 0.83 1.00 0.83 0.47 40.30%

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