[SENDAI] QoQ Quarter 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- 35.02%
YoY- 196.84%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 391,276 519,224 449,321 465,870 395,968 348,791 371,361 3.54%
PBT 28,004 31,706 19,706 25,747 18,713 -211,380 9,670 103.30%
Tax -515 -3,161 -832 -2,955 -1,108 -2,722 -328 35.12%
NP 27,489 28,545 18,874 22,792 17,605 -214,102 9,342 105.47%
-
NP to SH 26,614 29,812 20,826 20,609 15,264 -214,455 7,279 137.52%
-
Tax Rate 1.84% 9.97% 4.22% 11.48% 5.92% - 3.39% -
Total Cost 363,787 490,679 430,447 443,078 378,363 562,893 362,019 0.32%
-
Net Worth 859,098 884,230 882,561 875,495 883,297 866,709 1,022,157 -10.94%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 859,098 884,230 882,561 875,495 883,297 866,709 1,022,157 -10.94%
NOSH 781,100 781,100 778,600 774,774 774,822 773,847 774,361 0.57%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 7.03% 5.50% 4.20% 4.89% 4.45% -61.38% 2.52% -
ROE 3.10% 3.37% 2.36% 2.35% 1.73% -24.74% 0.71% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 50.10 66.94 58.04 60.13 51.10 45.07 47.96 2.95%
EPS 3.41 3.84 2.69 2.66 1.97 -27.71 0.94 136.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.14 1.14 1.13 1.14 1.12 1.32 -11.45%
Adjusted Per Share Value based on latest NOSH - 774,774
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 50.08 66.46 57.51 59.63 50.68 44.65 47.53 3.54%
EPS 3.41 3.82 2.67 2.64 1.95 -27.45 0.93 137.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0996 1.1318 1.1297 1.1206 1.1306 1.1094 1.3084 -10.95%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.97 0.865 0.83 1.36 0.685 0.575 0.475 -
P/RPS 1.94 1.29 1.43 2.26 1.34 1.28 0.99 56.65%
P/EPS 28.47 22.51 30.85 51.13 34.77 -2.07 50.53 -31.80%
EY 3.51 4.44 3.24 1.96 2.88 -48.20 1.98 46.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.76 0.73 1.20 0.60 0.51 0.36 81.56%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 27/02/18 27/11/17 28/08/17 25/05/17 28/02/17 30/11/16 -
Price 0.94 0.87 0.95 1.13 0.95 0.53 0.52 -
P/RPS 1.88 1.30 1.64 1.88 1.86 1.18 1.08 44.75%
P/EPS 27.58 22.64 35.31 42.48 48.22 -1.91 55.32 -37.15%
EY 3.63 4.42 2.83 2.35 2.07 -52.29 1.81 59.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.76 0.83 1.00 0.83 0.47 0.39 68.18%

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