Highlights

[SENDAI] QoQ Quarter Result on 2018-12-31 [#4]

Stock [SENDAI]: EVERSENDAI CORPORATION BERHAD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     49.10%    YoY -     -34.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 413,458 379,885 399,629 492,496 432,206 389,772 391,276 3.74%
  QoQ % 8.84% -4.94% -18.86% 13.95% 10.89% -0.38% -
  Horiz. % 105.67% 97.09% 102.13% 125.87% 110.46% 99.62% 100.00%
PBT 5,133 11,106 10,802 23,855 16,371 8,847 28,004 -67.70%
  QoQ % -53.78% 2.81% -54.72% 45.71% 85.05% -68.41% -
  Horiz. % 18.33% 39.66% 38.57% 85.18% 58.46% 31.59% 100.00%
Tax -2,023 -735 -307 -2,849 477 -787 -515 148.75%
  QoQ % -175.24% -139.41% 89.22% -697.27% 160.61% -52.82% -
  Horiz. % 392.82% 142.72% 59.61% 553.20% -92.62% 152.82% 100.00%
NP 3,110 10,371 10,495 21,006 16,848 8,060 27,489 -76.58%
  QoQ % -70.01% -1.18% -50.04% 24.68% 109.03% -70.68% -
  Horiz. % 11.31% 37.73% 38.18% 76.42% 61.29% 29.32% 100.00%
NP to SH 1,473 8,369 11,141 19,586 13,136 10,753 26,614 -85.45%
  QoQ % -82.40% -24.88% -43.12% 49.10% 22.16% -59.60% -
  Horiz. % 5.53% 31.45% 41.86% 73.59% 49.36% 40.40% 100.00%
Tax Rate 39.41 % 6.62 % 2.84 % 11.94 % -2.91 % 8.90 % 1.84 % 669.81%
  QoQ % 495.32% 133.10% -76.21% 510.31% -132.70% 383.70% -
  Horiz. % 2,141.85% 359.78% 154.35% 648.91% -158.15% 483.70% 100.00%
Total Cost 410,348 369,514 389,134 471,490 415,358 381,712 363,787 8.35%
  QoQ % 11.05% -5.04% -17.47% 13.51% 8.81% 4.93% -
  Horiz. % 112.80% 101.57% 106.97% 129.61% 114.18% 104.93% 100.00%
Net Worth 929,388 913,768 898,148 952,818 929,388 898,148 859,098 5.38%
  QoQ % 1.71% 1.74% -5.74% 2.52% 3.48% 4.55% -
  Horiz. % 108.18% 106.36% 104.55% 110.91% 108.18% 104.55% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 929,388 913,768 898,148 952,818 929,388 898,148 859,098 5.38%
  QoQ % 1.71% 1.74% -5.74% 2.52% 3.48% 4.55% -
  Horiz. % 108.18% 106.36% 104.55% 110.91% 108.18% 104.55% 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 0.75 % 2.73 % 2.63 % 4.27 % 3.90 % 2.07 % 7.03 % -77.48%
  QoQ % -72.53% 3.80% -38.41% 9.49% 88.41% -70.55% -
  Horiz. % 10.67% 38.83% 37.41% 60.74% 55.48% 29.45% 100.00%
ROE 0.16 % 0.92 % 1.24 % 2.06 % 1.41 % 1.20 % 3.10 % -86.11%
  QoQ % -82.61% -25.81% -39.81% 46.10% 17.50% -61.29% -
  Horiz. % 5.16% 29.68% 40.00% 66.45% 45.48% 38.71% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 52.94 48.64 51.17 63.06 55.34 49.91 50.10 3.74%
  QoQ % 8.84% -4.94% -18.86% 13.95% 10.88% -0.38% -
  Horiz. % 105.67% 97.09% 102.14% 125.87% 110.46% 99.62% 100.00%
EPS 0.19 1.07 1.43 2.51 1.68 1.38 3.41 -85.39%
  QoQ % -82.24% -25.17% -43.03% 49.40% 21.74% -59.53% -
  Horiz. % 5.57% 31.38% 41.94% 73.61% 49.27% 40.47% 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 1.1900 1.1700 1.1500 1.2200 1.1900 1.1500 1.1000 5.38%
  QoQ % 1.71% 1.74% -5.74% 2.52% 3.48% 4.55% -
  Horiz. % 108.18% 106.36% 104.55% 110.91% 108.18% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 780,999
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 52.94 48.64 51.17 63.06 55.34 49.91 50.10 3.74%
  QoQ % 8.84% -4.94% -18.86% 13.95% 10.88% -0.38% -
  Horiz. % 105.67% 97.09% 102.14% 125.87% 110.46% 99.62% 100.00%
EPS 0.19 1.07 1.43 2.51 1.68 1.38 3.41 -85.39%
  QoQ % -82.24% -25.17% -43.03% 49.40% 21.74% -59.53% -
  Horiz. % 5.57% 31.38% 41.94% 73.61% 49.27% 40.47% 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 1.1900 1.1700 1.1500 1.2200 1.1900 1.1500 1.1000 5.38%
  QoQ % 1.71% 1.74% -5.74% 2.52% 3.48% 4.55% -
  Horiz. % 108.18% 106.36% 104.55% 110.91% 108.18% 104.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.3900 0.4400 0.4750 0.6700 0.7950 1.0100 0.9700 -
P/RPS 0.74 0.90 0.93 1.06 1.44 2.02 1.94 -47.37%
  QoQ % -17.78% -3.23% -12.26% -26.39% -28.71% 4.12% -
  Horiz. % 38.14% 46.39% 47.94% 54.64% 74.23% 104.12% 100.00%
P/EPS 206.78 41.06 33.30 26.72 47.27 73.36 28.47 274.59%
  QoQ % 403.60% 23.30% 24.63% -43.47% -35.56% 157.67% -
  Horiz. % 726.31% 144.22% 116.97% 93.85% 166.03% 257.67% 100.00%
EY 0.48 2.44 3.00 3.74 2.12 1.36 3.51 -73.42%
  QoQ % -80.33% -18.67% -19.79% 76.42% 55.88% -61.25% -
  Horiz. % 13.68% 69.52% 85.47% 106.55% 60.40% 38.75% 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 0.33 0.38 0.41 0.55 0.67 0.88 0.88 -47.97%
  QoQ % -13.16% -7.32% -25.45% -17.91% -23.86% 0.00% -
  Horiz. % 37.50% 43.18% 46.59% 62.50% 76.14% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 28/08/19 29/05/19 28/02/19 29/11/18 28/08/18 31/05/18 -
Price 0.4000 0.4050 0.4300 0.5450 0.5750 0.8950 0.9400 -
P/RPS 0.76 0.83 0.84 0.86 1.04 1.79 1.88 -45.30%
  QoQ % -8.43% -1.19% -2.33% -17.31% -41.90% -4.79% -
  Horiz. % 40.43% 44.15% 44.68% 45.74% 55.32% 95.21% 100.00%
P/EPS 212.08 37.79 30.14 21.73 34.19 65.00 27.58 289.10%
  QoQ % 461.21% 25.38% 38.70% -36.44% -47.40% 135.68% -
  Horiz. % 768.96% 137.02% 109.28% 78.79% 123.97% 235.68% 100.00%
EY 0.47 2.65 3.32 4.60 2.93 1.54 3.63 -74.37%
  QoQ % -82.26% -20.18% -27.83% 57.00% 90.26% -57.58% -
  Horiz. % 12.95% 73.00% 91.46% 126.72% 80.72% 42.42% 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 0.34 0.35 0.37 0.45 0.48 0.78 0.85 -45.68%
  QoQ % -2.86% -5.41% -17.78% -6.25% -38.46% -8.24% -
  Horiz. % 40.00% 41.18% 43.53% 52.94% 56.47% 91.76% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

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