Highlights

[SENDAI] QoQ Quarter Result on 2019-03-31 [#1]

Stock [SENDAI]: EVERSENDAI CORPORATION BERHAD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -43.12%    YoY -     -58.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 362,520 413,458 379,885 399,629 492,496 432,206 389,772 -4.70%
  QoQ % -12.32% 8.84% -4.94% -18.86% 13.95% 10.89% -
  Horiz. % 93.01% 106.08% 97.46% 102.53% 126.35% 110.89% 100.00%
PBT 786 5,133 11,106 10,802 23,855 16,371 8,847 -80.00%
  QoQ % -84.69% -53.78% 2.81% -54.72% 45.71% 85.05% -
  Horiz. % 8.88% 58.02% 125.53% 122.10% 269.64% 185.05% 100.00%
Tax -8,142 -2,023 -735 -307 -2,849 477 -787 372.78%
  QoQ % -302.47% -175.24% -139.41% 89.22% -697.27% 160.61% -
  Horiz. % 1,034.56% 257.05% 93.39% 39.01% 362.01% -60.61% 100.00%
NP -7,356 3,110 10,371 10,495 21,006 16,848 8,060 -
  QoQ % -336.53% -70.01% -1.18% -50.04% 24.68% 109.03% -
  Horiz. % -91.27% 38.59% 128.67% 130.21% 260.62% 209.03% 100.00%
NP to SH -7,282 1,473 8,369 11,141 19,586 13,136 10,753 -
  QoQ % -594.37% -82.40% -24.88% -43.12% 49.10% 22.16% -
  Horiz. % -67.72% 13.70% 77.83% 103.61% 182.14% 122.16% 100.00%
Tax Rate 1,035.88 % 39.41 % 6.62 % 2.84 % 11.94 % -2.91 % 8.90 % 2,263.29%
  QoQ % 2,528.47% 495.32% 133.10% -76.21% 510.31% -132.70% -
  Horiz. % 11,639.10% 442.81% 74.38% 31.91% 134.16% -32.70% 100.00%
Total Cost 369,876 410,348 369,514 389,134 471,490 415,358 381,712 -2.07%
  QoQ % -9.86% 11.05% -5.04% -17.47% 13.51% 8.81% -
  Horiz. % 96.90% 107.50% 96.80% 101.94% 123.52% 108.81% 100.00%
Net Worth 921,578 929,388 913,768 898,148 952,818 929,388 898,148 1.73%
  QoQ % -0.84% 1.71% 1.74% -5.74% 2.52% 3.48% -
  Horiz. % 102.61% 103.48% 101.74% 100.00% 106.09% 103.48% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 921,578 929,388 913,768 898,148 952,818 929,388 898,148 1.73%
  QoQ % -0.84% 1.71% 1.74% -5.74% 2.52% 3.48% -
  Horiz. % 102.61% 103.48% 101.74% 100.00% 106.09% 103.48% 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -2.03 % 0.75 % 2.73 % 2.63 % 4.27 % 3.90 % 2.07 % -
  QoQ % -370.67% -72.53% 3.80% -38.41% 9.49% 88.41% -
  Horiz. % -98.07% 36.23% 131.88% 127.05% 206.28% 188.41% 100.00%
ROE -0.79 % 0.16 % 0.92 % 1.24 % 2.06 % 1.41 % 1.20 % -
  QoQ % -593.75% -82.61% -25.81% -39.81% 46.10% 17.50% -
  Horiz. % -65.83% 13.33% 76.67% 103.33% 171.67% 117.50% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 46.42 52.94 48.64 51.17 63.06 55.34 49.91 -4.71%
  QoQ % -12.32% 8.84% -4.94% -18.86% 13.95% 10.88% -
  Horiz. % 93.01% 106.07% 97.46% 102.52% 126.35% 110.88% 100.00%
EPS -0.93 0.19 1.07 1.43 2.51 1.68 1.38 -
  QoQ % -589.47% -82.24% -25.17% -43.03% 49.40% 21.74% -
  Horiz. % -67.39% 13.77% 77.54% 103.62% 181.88% 121.74% 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 1.1800 1.1900 1.1700 1.1500 1.2200 1.1900 1.1500 1.73%
  QoQ % -0.84% 1.71% 1.74% -5.74% 2.52% 3.48% -
  Horiz. % 102.61% 103.48% 101.74% 100.00% 106.09% 103.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 780,999
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 46.42 52.94 48.64 51.17 63.06 55.34 49.91 -4.71%
  QoQ % -12.32% 8.84% -4.94% -18.86% 13.95% 10.88% -
  Horiz. % 93.01% 106.07% 97.46% 102.52% 126.35% 110.88% 100.00%
EPS -0.93 0.19 1.07 1.43 2.51 1.68 1.38 -
  QoQ % -589.47% -82.24% -25.17% -43.03% 49.40% 21.74% -
  Horiz. % -67.39% 13.77% 77.54% 103.62% 181.88% 121.74% 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 1.1800 1.1900 1.1700 1.1500 1.2200 1.1900 1.1500 1.73%
  QoQ % -0.84% 1.71% 1.74% -5.74% 2.52% 3.48% -
  Horiz. % 102.61% 103.48% 101.74% 100.00% 106.09% 103.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.3950 0.3900 0.4400 0.4750 0.6700 0.7950 1.0100 -
P/RPS 0.85 0.74 0.90 0.93 1.06 1.44 2.02 -43.76%
  QoQ % 14.86% -17.78% -3.23% -12.26% -26.39% -28.71% -
  Horiz. % 42.08% 36.63% 44.55% 46.04% 52.48% 71.29% 100.00%
P/EPS -42.36 206.78 41.06 33.30 26.72 47.27 73.36 -
  QoQ % -120.49% 403.60% 23.30% 24.63% -43.47% -35.56% -
  Horiz. % -57.74% 281.87% 55.97% 45.39% 36.42% 64.44% 100.00%
EY -2.36 0.48 2.44 3.00 3.74 2.12 1.36 -
  QoQ % -591.67% -80.33% -18.67% -19.79% 76.42% 55.88% -
  Horiz. % -173.53% 35.29% 179.41% 220.59% 275.00% 155.88% 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 0.33 0.38 0.41 0.55 0.67 0.88 -47.90%
  QoQ % 0.00% -13.16% -7.32% -25.45% -17.91% -23.86% -
  Horiz. % 37.50% 37.50% 43.18% 46.59% 62.50% 76.14% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 28/08/19 29/05/19 28/02/19 29/11/18 28/08/18 -
Price 0.3400 0.4000 0.4050 0.4300 0.5450 0.5750 0.8950 -
P/RPS 0.73 0.76 0.83 0.84 0.86 1.04 1.79 -44.92%
  QoQ % -3.95% -8.43% -1.19% -2.33% -17.31% -41.90% -
  Horiz. % 40.78% 42.46% 46.37% 46.93% 48.04% 58.10% 100.00%
P/EPS -36.47 212.08 37.79 30.14 21.73 34.19 65.00 -
  QoQ % -117.20% 461.21% 25.38% 38.70% -36.44% -47.40% -
  Horiz. % -56.11% 326.28% 58.14% 46.37% 33.43% 52.60% 100.00%
EY -2.74 0.47 2.65 3.32 4.60 2.93 1.54 -
  QoQ % -682.98% -82.26% -20.18% -27.83% 57.00% 90.26% -
  Horiz. % -177.92% 30.52% 172.08% 215.58% 298.70% 190.26% 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 0.29 0.34 0.35 0.37 0.45 0.48 0.78 -48.20%
  QoQ % -14.71% -2.86% -5.41% -17.78% -6.25% -38.46% -
  Horiz. % 37.18% 43.59% 44.87% 47.44% 57.69% 61.54% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+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