[SENDAI] QoQ TTM Result on 2019-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,044,063 1,197,037 1,384,359 1,555,492 1,685,468 1,704,216 1,714,103 -28.08% QoQ % -12.78% -13.53% -11.00% -7.71% -1.10% -0.58% - Horiz. % 60.91% 69.83% 80.76% 90.75% 98.33% 99.42% 100.00%
PBT -68,126 -29,871 7,305 27,827 50,896 62,134 59,875 - QoQ % -128.07% -508.91% -73.75% -45.33% -18.09% 3.77% - Horiz. % -113.78% -49.89% 12.20% 46.48% 85.00% 103.77% 100.00%
Tax -8,465 -9,633 -10,250 -11,207 -5,914 -3,414 -3,466 81.06% QoQ % 12.12% 6.02% 8.54% -89.50% -73.23% 1.50% - Horiz. % 244.23% 277.93% 295.73% 323.34% 170.63% 98.50% 100.00%
NP -76,591 -39,504 -2,945 16,620 44,982 58,720 56,409 - QoQ % -93.88% -1,241.39% -117.72% -63.05% -23.40% 4.10% - Horiz. % -135.78% -70.03% -5.22% 29.46% 79.74% 104.10% 100.00%
NP to SH -79,634 -42,275 -7,585 13,701 40,569 52,232 54,616 - QoQ % -88.37% -457.35% -155.36% -66.23% -22.33% -4.37% - Horiz. % -145.81% -77.40% -13.89% 25.09% 74.28% 95.63% 100.00%
Tax Rate - % - % 140.31 % 40.27 % 11.62 % 5.49 % 5.79 % - QoQ % 0.00% 0.00% 248.42% 246.56% 111.66% -5.18% - Horiz. % 0.00% 0.00% 2,423.32% 695.51% 200.69% 94.82% 100.00%
Total Cost 1,120,654 1,236,541 1,387,304 1,538,872 1,640,486 1,645,496 1,657,694 -22.92% QoQ % -9.37% -10.87% -9.85% -6.19% -0.30% -0.74% - Horiz. % 67.60% 74.59% 83.69% 92.83% 98.96% 99.26% 100.00%
Net Worth 827,858 866,908 913,768 921,578 929,388 913,768 898,148 -5.27% QoQ % -4.50% -5.13% -0.85% -0.84% 1.71% 1.74% - Horiz. % 92.17% 96.52% 101.74% 102.61% 103.48% 101.74% 100.00%
Dividend 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 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 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 827,858 866,908 913,768 921,578 929,388 913,768 898,148 -5.27% QoQ % -4.50% -5.13% -0.85% -0.84% 1.71% 1.74% - Horiz. % 92.17% 96.52% 101.74% 102.61% 103.48% 101.74% 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 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -7.34 % -3.30 % -0.21 % 1.07 % 2.67 % 3.45 % 3.29 % - QoQ % -122.42% -1,471.43% -119.63% -59.93% -22.61% 4.86% - Horiz. % -223.10% -100.30% -6.38% 32.52% 81.16% 104.86% 100.00%
ROE -9.62 % -4.88 % -0.83 % 1.49 % 4.37 % 5.72 % 6.08 % - QoQ % -97.13% -487.95% -155.70% -65.90% -23.60% -5.92% - Horiz. % -158.22% -80.26% -13.65% 24.51% 71.88% 94.08% 100.00%
Per Share 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 133.68 153.27 177.25 199.17 215.81 218.21 219.48 -28.08% QoQ % -12.78% -13.53% -11.01% -7.71% -1.10% -0.58% - Horiz. % 60.91% 69.83% 80.76% 90.75% 98.33% 99.42% 100.00%
EPS -10.20 -5.41 -0.97 1.75 5.19 6.69 6.99 - QoQ % -88.54% -457.73% -155.43% -66.28% -22.42% -4.29% - Horiz. % -145.92% -77.40% -13.88% 25.04% 74.25% 95.71% 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 1.0600 1.1100 1.1700 1.1800 1.1900 1.1700 1.1500 -5.27% QoQ % -4.50% -5.13% -0.85% -0.84% 1.71% 1.74% - Horiz. % 92.17% 96.52% 101.74% 102.61% 103.48% 101.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 780,999 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 133.68 153.27 177.25 199.17 215.81 218.21 219.48 -28.08% QoQ % -12.78% -13.53% -11.01% -7.71% -1.10% -0.58% - Horiz. % 60.91% 69.83% 80.76% 90.75% 98.33% 99.42% 100.00%
EPS -10.20 -5.41 -0.97 1.75 5.19 6.69 6.99 - QoQ % -88.54% -457.73% -155.43% -66.28% -22.42% -4.29% - Horiz. % -145.92% -77.40% -13.88% 25.04% 74.25% 95.71% 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 1.0600 1.1100 1.1700 1.1800 1.1900 1.1700 1.1500 -5.27% QoQ % -4.50% -5.13% -0.85% -0.84% 1.71% 1.74% - Horiz. % 92.17% 96.52% 101.74% 102.61% 103.48% 101.74% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.2500 0.2800 0.1750 0.3950 0.3900 0.4400 0.4750 -
P/RPS 0.19 0.18 0.10 0.20 0.18 0.20 0.22 -9.29% QoQ % 5.56% 80.00% -50.00% 11.11% -10.00% -9.09% - Horiz. % 86.36% 81.82% 45.45% 90.91% 81.82% 90.91% 100.00%
P/EPS -2.45 -5.17 -18.02 22.52 7.51 6.58 6.79 - QoQ % 52.61% 71.31% -180.02% 199.87% 14.13% -3.09% - Horiz. % -36.08% -76.14% -265.39% 331.66% 110.60% 96.91% 100.00%
EY -40.79 -19.33 -5.55 4.44 13.32 15.20 14.72 - QoQ % -111.02% -248.29% -225.00% -66.67% -12.37% 3.26% - Horiz. % -277.11% -131.32% -37.70% 30.16% 90.49% 103.26% 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 0.24 0.25 0.15 0.33 0.33 0.38 0.41 -29.96% QoQ % -4.00% 66.67% -54.55% 0.00% -13.16% -7.32% - Horiz. % 58.54% 60.98% 36.59% 80.49% 80.49% 92.68% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 27/08/20 30/06/20 28/02/20 29/11/19 28/08/19 29/05/19 -
Price 0.2200 0.2600 0.2800 0.3400 0.4000 0.4050 0.4300 -
P/RPS 0.16 0.17 0.16 0.17 0.19 0.19 0.20 -13.79% QoQ % -5.88% 6.25% -5.88% -10.53% 0.00% -5.00% - Horiz. % 80.00% 85.00% 80.00% 85.00% 95.00% 95.00% 100.00%
P/EPS -2.16 -4.80 -28.83 19.38 7.70 6.06 6.15 - QoQ % 55.00% 83.35% -248.76% 151.69% 27.06% -1.46% - Horiz. % -35.12% -78.05% -468.78% 315.12% 125.20% 98.54% 100.00%
EY -46.35 -20.82 -3.47 5.16 12.99 16.51 16.26 - QoQ % -122.62% -500.00% -167.25% -60.28% -21.32% 1.54% - Horiz. % -285.06% -128.04% -21.34% 31.73% 79.89% 101.54% 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 0.21 0.23 0.24 0.29 0.34 0.35 0.37 -31.38% QoQ % -8.70% -4.17% -17.24% -14.71% -2.86% -5.41% - Horiz. % 56.76% 62.16% 64.86% 78.38% 91.89% 94.59% 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.
Comment
Evesendai Corporation Berhad - 4Q2019 - Final Version.pdf 
