Highlights

[SENDAI] QoQ TTM 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 -     -22.33%    YoY -     -49.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,197,037 1,384,359 1,555,492 1,685,468 1,704,216 1,714,103 1,705,750 -21.05%
  QoQ % -13.53% -11.00% -7.71% -1.10% -0.58% 0.49% -
  Horiz. % 70.18% 81.16% 91.19% 98.81% 99.91% 100.49% 100.00%
PBT -29,871 7,305 27,827 50,896 62,134 59,875 77,077 -
  QoQ % -508.91% -73.75% -45.33% -18.09% 3.77% -22.32% -
  Horiz. % -38.75% 9.48% 36.10% 66.03% 80.61% 77.68% 100.00%
Tax -9,633 -10,250 -11,207 -5,914 -3,414 -3,466 -3,674 90.26%
  QoQ % 6.02% 8.54% -89.50% -73.23% 1.50% 5.66% -
  Horiz. % 262.19% 278.99% 305.04% 160.97% 92.92% 94.34% 100.00%
NP -39,504 -2,945 16,620 44,982 58,720 56,409 73,403 -
  QoQ % -1,241.39% -117.72% -63.05% -23.40% 4.10% -23.15% -
  Horiz. % -53.82% -4.01% 22.64% 61.28% 80.00% 76.85% 100.00%
NP to SH -42,275 -7,585 13,701 40,569 52,232 54,616 70,089 -
  QoQ % -457.35% -155.36% -66.23% -22.33% -4.37% -22.08% -
  Horiz. % -60.32% -10.82% 19.55% 57.88% 74.52% 77.92% 100.00%
Tax Rate - % 140.31 % 40.27 % 11.62 % 5.49 % 5.79 % 4.77 % -
  QoQ % 0.00% 248.42% 246.56% 111.66% -5.18% 21.38% -
  Horiz. % 0.00% 2,941.51% 844.23% 243.61% 115.09% 121.38% 100.00%
Total Cost 1,236,541 1,387,304 1,538,872 1,640,486 1,645,496 1,657,694 1,632,347 -16.91%
  QoQ % -10.87% -9.85% -6.19% -0.30% -0.74% 1.55% -
  Horiz. % 75.75% 84.99% 94.27% 100.50% 100.81% 101.55% 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 0 0 0 0 0 0 0 -
  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 -3.30 % -0.21 % 1.07 % 2.67 % 3.45 % 3.29 % 4.30 % -
  QoQ % -1,471.43% -119.63% -59.93% -22.61% 4.86% -23.49% -
  Horiz. % -76.74% -4.88% 24.88% 62.09% 80.23% 76.51% 100.00%
ROE -4.88 % -0.83 % 1.49 % 4.37 % 5.72 % 6.08 % 7.36 % -
  QoQ % -487.95% -155.70% -65.90% -23.60% -5.92% -17.39% -
  Horiz. % -66.30% -11.28% 20.24% 59.38% 77.72% 82.61% 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 153.27 177.25 199.17 215.81 218.21 219.48 218.41 -21.05%
  QoQ % -13.53% -11.01% -7.71% -1.10% -0.58% 0.49% -
  Horiz. % 70.18% 81.15% 91.19% 98.81% 99.91% 100.49% 100.00%
EPS -5.41 -0.97 1.75 5.19 6.69 6.99 8.97 -
  QoQ % -457.73% -155.43% -66.28% -22.42% -4.29% -22.07% -
  Horiz. % -60.31% -10.81% 19.51% 57.86% 74.58% 77.93% 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 153.27 177.25 199.17 215.81 218.21 219.48 218.41 -21.05%
  QoQ % -13.53% -11.01% -7.71% -1.10% -0.58% 0.49% -
  Horiz. % 70.18% 81.15% 91.19% 98.81% 99.91% 100.49% 100.00%
EPS -5.41 -0.97 1.75 5.19 6.69 6.99 8.97 -
  QoQ % -457.73% -155.43% -66.28% -22.42% -4.29% -22.07% -
  Horiz. % -60.31% -10.81% 19.51% 57.86% 74.58% 77.93% 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 0.18 0.10 0.20 0.18 0.20 0.22 0.31 -30.42%
  QoQ % 80.00% -50.00% 11.11% -10.00% -9.09% -29.03% -
  Horiz. % 58.06% 32.26% 64.52% 58.06% 64.52% 70.97% 100.00%
P/EPS -5.17 -18.02 22.52 7.51 6.58 6.79 7.47 -
  QoQ % 71.31% -180.02% 199.87% 14.13% -3.09% -9.10% -
  Horiz. % -69.21% -241.23% 301.47% 100.54% 88.09% 90.90% 100.00%
EY -19.33 -5.55 4.44 13.32 15.20 14.72 13.39 -
  QoQ % -248.29% -225.00% -66.67% -12.37% 3.26% 9.93% -
  Horiz. % -144.36% -41.45% 33.16% 99.48% 113.52% 109.93% 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 0.17 0.16 0.17 0.19 0.19 0.20 0.25 -22.69%
  QoQ % 6.25% -5.88% -10.53% 0.00% -5.00% -20.00% -
  Horiz. % 68.00% 64.00% 68.00% 76.00% 76.00% 80.00% 100.00%
P/EPS -4.80 -28.83 19.38 7.70 6.06 6.15 6.07 -
  QoQ % 83.35% -248.76% 151.69% 27.06% -1.46% 1.32% -
  Horiz. % -79.08% -474.96% 319.28% 126.85% 99.84% 101.32% 100.00%
EY -20.82 -3.47 5.16 12.99 16.51 16.26 16.47 -
  QoQ % -500.00% -167.25% -60.28% -21.32% 1.54% -1.28% -
  Horiz. % -126.41% -21.07% 31.33% 78.87% 100.24% 98.72% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

257  348  593  1293 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.295+0.02 
 KTG 0.270.00 
 PA 0.1750.00 
 PNEPCB 0.39+0.01 
 JAKS 0.69+0.02 
 SAMAIDEN 1.77+0.09 
 HSI-HDT 0.09-0.025 
 DNEX 0.225+0.005 
 ISTONE 0.235-0.005 

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