[SENDAI] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 22.16%
YoY- -36.92%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 379,885 399,629 492,496 432,206 389,772 391,276 519,224 -18.85%
PBT 11,106 10,802 23,855 16,371 8,847 28,004 31,706 -50.40%
Tax -735 -307 -2,849 477 -787 -515 -3,161 -62.28%
NP 10,371 10,495 21,006 16,848 8,060 27,489 28,545 -49.17%
-
NP to SH 8,369 11,141 19,586 13,136 10,753 26,614 29,812 -57.22%
-
Tax Rate 6.62% 2.84% 11.94% -2.91% 8.90% 1.84% 9.97% -
Total Cost 369,514 389,134 471,490 415,358 381,712 363,787 490,679 -17.26%
-
Net Worth 913,768 898,148 952,818 929,388 898,148 859,098 884,230 2.22%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 913,768 898,148 952,818 929,388 898,148 859,098 884,230 2.22%
NOSH 780,999 781,100 781,100 781,100 781,100 781,100 781,100 -0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.73% 2.63% 4.27% 3.90% 2.07% 7.03% 5.50% -
ROE 0.92% 1.24% 2.06% 1.41% 1.20% 3.10% 3.37% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 48.64 51.17 63.06 55.34 49.91 50.10 66.94 -19.22%
EPS 1.07 1.43 2.51 1.68 1.38 3.41 3.84 -57.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.15 1.22 1.19 1.15 1.10 1.14 1.75%
Adjusted Per Share Value based on latest NOSH - 781,100
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 48.63 51.16 63.05 55.33 49.90 50.09 66.47 -18.85%
EPS 1.07 1.43 2.51 1.68 1.38 3.41 3.82 -57.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1698 1.1498 1.2198 1.1898 1.1498 1.0999 1.132 2.22%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.44 0.475 0.67 0.795 1.01 0.97 0.865 -
P/RPS 0.90 0.93 1.06 1.44 2.02 1.94 1.29 -21.38%
P/EPS 41.06 33.30 26.72 47.27 73.36 28.47 22.51 49.45%
EY 2.44 3.00 3.74 2.12 1.36 3.51 4.44 -32.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.55 0.67 0.88 0.88 0.76 -37.08%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 29/05/19 28/02/19 29/11/18 28/08/18 31/05/18 27/02/18 -
Price 0.405 0.43 0.545 0.575 0.895 0.94 0.87 -
P/RPS 0.83 0.84 0.86 1.04 1.79 1.88 1.30 -25.91%
P/EPS 37.79 30.14 21.73 34.19 65.00 27.58 22.64 40.84%
EY 2.65 3.32 4.60 2.93 1.54 3.63 4.42 -28.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.45 0.48 0.78 0.85 0.76 -40.44%

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