Highlights

[SENDAI] QoQ Cumulative Quarter Result on 2019-09-30 [#3]

Stock [SENDAI]: EVERSENDAI CORPORATION BERHAD
Announcement Date 29-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     7.55%    YoY -     -58.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 421,059 228,496 1,555,492 1,192,972 779,514 399,629 1,705,750 -60.68%
  QoQ % 84.27% -85.31% 30.39% 53.04% 95.06% -76.57% -
  Horiz. % 24.68% 13.40% 91.19% 69.94% 45.70% 23.43% 100.00%
PBT -35,790 -9,720 27,827 27,041 21,908 10,802 77,077 -
  QoQ % -268.21% -134.93% 2.91% 23.43% 102.81% -85.99% -
  Horiz. % -46.43% -12.61% 36.10% 35.08% 28.42% 14.01% 100.00%
Tax 532 650 -11,207 -3,065 -1,042 -307 -3,674 -
  QoQ % -18.15% 105.80% -265.64% -194.15% -239.41% 91.64% -
  Horiz. % -14.48% -17.69% 305.04% 83.42% 28.36% 8.36% 100.00%
NP -35,258 -9,070 16,620 23,976 20,866 10,495 73,403 -
  QoQ % -288.73% -154.57% -30.68% 14.90% 98.82% -85.70% -
  Horiz. % -48.03% -12.36% 22.64% 32.66% 28.43% 14.30% 100.00%
NP to SH -36,466 -10,145 13,701 20,983 19,510 11,141 70,089 -
  QoQ % -259.45% -174.05% -34.70% 7.55% 75.12% -84.10% -
  Horiz. % -52.03% -14.47% 19.55% 29.94% 27.84% 15.90% 100.00%
Tax Rate - % - % 40.27 % 11.33 % 4.76 % 2.84 % 4.77 % -
  QoQ % 0.00% 0.00% 255.43% 138.03% 67.61% -40.46% -
  Horiz. % 0.00% 0.00% 844.23% 237.53% 99.79% 59.54% 100.00%
Total Cost 456,317 237,566 1,538,872 1,168,996 758,648 389,134 1,632,347 -57.28%
  QoQ % 92.08% -84.56% 31.64% 54.09% 94.96% -76.16% -
  Horiz. % 27.95% 14.55% 94.27% 71.61% 46.48% 23.84% 100.00%
Net Worth 866,908 913,768 921,578 929,388 913,768 898,148 952,818 -6.11%
  QoQ % -5.13% -0.85% -0.84% 1.71% 1.74% -5.74% -
  Horiz. % 90.98% 95.90% 96.72% 97.54% 95.90% 94.26% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 866,908 913,768 921,578 929,388 913,768 898,148 952,818 -6.11%
  QoQ % -5.13% -0.85% -0.84% 1.71% 1.74% -5.74% -
  Horiz. % 90.98% 95.90% 96.72% 97.54% 95.90% 94.26% 100.00%
NOSH 780,999 780,999 780,999 780,999 780,999 780,999 780,999 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -8.37 % -3.97 % 1.07 % 2.01 % 2.68 % 2.63 % 4.30 % -
  QoQ % -110.83% -471.03% -46.77% -25.00% 1.90% -38.84% -
  Horiz. % -194.65% -92.33% 24.88% 46.74% 62.33% 61.16% 100.00%
ROE -4.21 % -1.11 % 1.49 % 2.26 % 2.14 % 1.24 % 7.36 % -
  QoQ % -279.28% -174.50% -34.07% 5.61% 72.58% -83.15% -
  Horiz. % -57.20% -15.08% 20.24% 30.71% 29.08% 16.85% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 53.91 29.26 199.17 152.75 99.81 51.17 218.41 -60.68%
  QoQ % 84.24% -85.31% 30.39% 53.04% 95.06% -76.57% -
  Horiz. % 24.68% 13.40% 91.19% 69.94% 45.70% 23.43% 100.00%
EPS -4.67 -1.30 1.75 2.69 2.50 1.43 8.97 -
  QoQ % -259.23% -174.29% -34.94% 7.60% 74.83% -84.06% -
  Horiz. % -52.06% -14.49% 19.51% 29.99% 27.87% 15.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1100 1.1700 1.1800 1.1900 1.1700 1.1500 1.2200 -6.11%
  QoQ % -5.13% -0.85% -0.84% 1.71% 1.74% -5.74% -
  Horiz. % 90.98% 95.90% 96.72% 97.54% 95.90% 94.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 780,999
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 53.91 29.26 199.17 152.75 99.81 51.17 218.41 -60.68%
  QoQ % 84.24% -85.31% 30.39% 53.04% 95.06% -76.57% -
  Horiz. % 24.68% 13.40% 91.19% 69.94% 45.70% 23.43% 100.00%
EPS -4.67 -1.30 1.75 2.69 2.50 1.43 8.97 -
  QoQ % -259.23% -174.29% -34.94% 7.60% 74.83% -84.06% -
  Horiz. % -52.06% -14.49% 19.51% 29.99% 27.87% 15.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1100 1.1700 1.1800 1.1900 1.1700 1.1500 1.2200 -6.11%
  QoQ % -5.13% -0.85% -0.84% 1.71% 1.74% -5.74% -
  Horiz. % 90.98% 95.90% 96.72% 97.54% 95.90% 94.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.2800 0.1750 0.3950 0.3900 0.4400 0.4750 0.6700 -
P/RPS 0.52 0.60 0.20 0.26 0.44 0.93 0.31 41.22%
  QoQ % -13.33% 200.00% -23.08% -40.91% -52.69% 200.00% -
  Horiz. % 167.74% 193.55% 64.52% 83.87% 141.94% 300.00% 100.00%
P/EPS -6.00 -13.47 22.52 14.52 17.61 33.30 7.47 -
  QoQ % 55.46% -159.81% 55.10% -17.55% -47.12% 345.78% -
  Horiz. % -80.32% -180.32% 301.47% 194.38% 235.74% 445.78% 100.00%
EY -16.68 -7.42 4.44 6.89 5.68 3.00 13.39 -
  QoQ % -124.80% -267.12% -35.56% 21.30% 89.33% -77.60% -
  Horiz. % -124.57% -55.41% 33.16% 51.46% 42.42% 22.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.25 0.15 0.33 0.33 0.38 0.41 0.55 -40.91%
  QoQ % 66.67% -54.55% 0.00% -13.16% -7.32% -25.45% -
  Horiz. % 45.45% 27.27% 60.00% 60.00% 69.09% 74.55% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 28/02/20 29/11/19 28/08/19 29/05/19 28/02/19 -
Price 0.2600 0.2800 0.3400 0.4000 0.4050 0.4300 0.5450 -
P/RPS 0.48 0.96 0.17 0.26 0.41 0.84 0.25 54.54%
  QoQ % -50.00% 464.71% -34.62% -36.59% -51.19% 236.00% -
  Horiz. % 192.00% 384.00% 68.00% 104.00% 164.00% 336.00% 100.00%
P/EPS -5.57 -21.56 19.38 14.89 16.21 30.14 6.07 -
  QoQ % 74.17% -211.25% 30.15% -8.14% -46.22% 396.54% -
  Horiz. % -91.76% -355.19% 319.28% 245.30% 267.05% 496.54% 100.00%
EY -17.96 -4.64 5.16 6.72 6.17 3.32 16.47 -
  QoQ % -287.07% -189.92% -23.21% 8.91% 85.84% -79.84% -
  Horiz. % -109.05% -28.17% 31.33% 40.80% 37.46% 20.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.23 0.24 0.29 0.34 0.35 0.37 0.45 -36.10%
  QoQ % -4.17% -17.24% -14.71% -2.86% -5.41% -17.78% -
  Horiz. % 51.11% 53.33% 64.44% 75.56% 77.78% 82.22% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS