[SENDAI] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -14.65%
YoY- -188.89%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,685,468 1,732,478 1,652,132 1,722,958 1,607,994 932,555 1,001,132 9.06%
PBT 50,896 84,928 -128,032 -43,359 78,201 19,430 89,139 -8.91%
Tax -5,914 -3,986 -5,472 -6,834 -10,002 -8,698 -13,369 -12.70%
NP 44,982 80,942 -133,504 -50,193 68,199 10,732 75,770 -8.32%
-
NP to SH 40,569 80,315 -136,376 -57,141 64,283 12,314 73,629 -9.45%
-
Tax Rate 11.62% 4.69% - - 12.79% 44.77% 15.00% -
Total Cost 1,640,486 1,651,536 1,785,636 1,773,151 1,539,795 921,823 925,362 10.00%
-
Net Worth 929,388 929,388 882,561 1,022,157 1,155,621 841,789 829,005 1.92%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - 19,376 15,510 30,941 -
Div Payout % - - - - 30.14% 125.96% 42.02% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 929,388 929,388 882,561 1,022,157 1,155,621 841,789 829,005 1.92%
NOSH 780,999 781,100 774,177 774,361 775,585 765,263 760,555 0.44%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.67% 4.67% -8.08% -2.91% 4.24% 1.15% 7.57% -
ROE 4.37% 8.64% -15.45% -5.59% 5.56% 1.46% 8.88% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 215.81 221.83 213.40 222.50 207.33 121.86 131.63 8.58%
EPS 5.19 10.28 -17.62 -7.38 8.29 1.61 9.68 -9.86%
DPS 0.00 0.00 0.00 0.00 2.50 2.00 4.00 -
NAPS 1.19 1.19 1.14 1.32 1.49 1.10 1.09 1.47%
Adjusted Per Share Value based on latest NOSH - 774,361
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 215.81 221.83 211.54 220.61 205.89 119.40 128.19 9.06%
EPS 5.19 10.28 -17.46 -7.32 8.23 1.58 9.43 -9.46%
DPS 0.00 0.00 0.00 0.00 2.48 1.99 3.96 -
NAPS 1.19 1.19 1.13 1.3088 1.4797 1.0778 1.0615 1.92%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.39 0.795 0.83 0.475 0.775 0.93 1.44 -
P/RPS 0.18 0.36 0.39 0.21 0.37 0.76 1.09 -25.92%
P/EPS 7.51 7.73 -4.71 -6.44 9.35 57.80 14.87 -10.75%
EY 13.32 12.94 -21.22 -15.53 10.69 1.73 6.72 12.07%
DY 0.00 0.00 0.00 0.00 3.23 2.15 2.78 -
P/NAPS 0.33 0.67 0.73 0.36 0.52 0.85 1.32 -20.62%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 29/11/18 27/11/17 30/11/16 30/11/15 28/11/14 28/11/13 -
Price 0.40 0.57 0.95 0.52 0.855 0.695 1.29 -
P/RPS 0.19 0.26 0.45 0.23 0.41 0.57 0.98 -23.91%
P/EPS 7.70 5.54 -5.39 -7.05 10.32 43.19 13.33 -8.73%
EY 12.99 18.04 -18.54 -14.19 9.69 2.32 7.50 9.58%
DY 0.00 0.00 0.00 0.00 2.92 2.88 3.10 -
P/NAPS 0.34 0.48 0.83 0.39 0.57 0.63 1.18 -18.72%

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