Highlights

[SENDAI] YoY Annualized Quarter Result on 2020-06-30 [#2]

Stock [SENDAI]: EVERSENDAI CORPORATION BERHAD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -79.72%    YoY -     -286.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 842,118 1,559,028 1,562,096 1,723,676 1,724,552 1,656,012 906,530 -1.22%
  YoY % -45.98% -0.20% -9.37% -0.05% 4.14% 82.68% -
  Horiz. % 92.89% 171.98% 172.32% 190.14% 190.24% 182.68% 100.00%
PBT -71,580 43,816 73,702 88,920 -130,996 72,770 38,140 -
  YoY % -263.36% -40.55% -17.11% 167.88% -280.01% 90.80% -
  Horiz. % -187.68% 114.88% 193.24% 233.14% -343.46% 190.80% 100.00%
Tax 1,064 -2,084 -2,604 -8,126 -7,662 -3,674 -3,878 -
  YoY % 151.06% 19.97% 67.95% -6.06% -108.55% 5.26% -
  Horiz. % -27.44% 53.74% 67.15% 209.54% 197.58% 94.74% 100.00%
NP -70,516 41,732 71,098 80,794 -138,658 69,096 34,262 -
  YoY % -268.97% -41.30% -12.00% 158.27% -300.67% 101.67% -
  Horiz. % -205.81% 121.80% 207.51% 235.81% -404.70% 201.67% 100.00%
NP to SH -72,932 39,020 74,734 71,746 -143,414 66,994 36,582 -
  YoY % -286.91% -47.79% 4.16% 150.03% -314.07% 83.13% -
  Horiz. % -199.37% 106.66% 204.29% 196.12% -392.03% 183.13% 100.00%
Tax Rate - % 4.76 % 3.53 % 9.14 % - % 5.05 % 10.17 % -
  YoY % 0.00% 34.84% -61.38% 0.00% 0.00% -50.34% -
  Horiz. % 0.00% 46.80% 34.71% 89.87% 0.00% 49.66% 100.00%
Total Cost 912,634 1,517,296 1,490,998 1,642,882 1,863,210 1,586,916 872,268 0.76%
  YoY % -39.85% 1.76% -9.24% -11.83% 17.41% 81.93% -
  Horiz. % 104.63% 173.95% 170.93% 188.35% 213.61% 181.93% 100.00%
Net Worth 866,908 913,768 898,148 873,631 982,393 990,211 837,045 0.59%
  YoY % -5.13% 1.74% 2.81% -11.07% -0.79% 18.30% -
  Horiz. % 103.57% 109.17% 107.30% 104.37% 117.36% 118.30% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - 19,340 15,500 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 24.77% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 124.77% 100.00%
Div Payout % - % - % - % - % - % 28.87 % 42.37 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -31.86% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 68.14% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 866,908 913,768 898,148 873,631 982,393 990,211 837,045 0.59%
  YoY % -5.13% 1.74% 2.81% -11.07% -0.79% 18.30% -
  Horiz. % 103.57% 109.17% 107.30% 104.37% 117.36% 118.30% 100.00%
NOSH 780,999 780,999 780,999 773,125 773,538 773,602 775,042 0.13%
  YoY % 0.00% 0.00% 1.02% -0.05% -0.01% -0.19% -
  Horiz. % 100.77% 100.77% 100.77% 99.75% 99.81% 99.81% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -8.37 % 2.68 % 4.55 % 4.69 % -8.04 % 4.17 % 3.78 % -
  YoY % -412.31% -41.10% -2.99% 158.33% -292.81% 10.32% -
  Horiz. % -221.43% 70.90% 120.37% 124.07% -212.70% 110.32% 100.00%
ROE -8.41 % 4.27 % 8.32 % 8.21 % -14.60 % 6.77 % 4.37 % -
  YoY % -296.96% -48.68% 1.34% 156.23% -315.66% 54.92% -
  Horiz. % -192.45% 97.71% 190.39% 187.87% -334.10% 154.92% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 107.83 199.62 200.01 222.95 222.94 214.06 116.97 -1.35%
  YoY % -45.98% -0.19% -10.29% 0.00% 4.15% 83.00% -
  Horiz. % 92.19% 170.66% 170.99% 190.60% 190.60% 183.00% 100.00%
EPS -9.34 5.00 9.56 9.28 -18.54 8.66 4.72 -
  YoY % -286.80% -47.70% 3.02% 150.05% -314.09% 83.47% -
  Horiz. % -197.88% 105.93% 202.54% 196.61% -392.80% 183.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 25.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 125.00% 100.00%
NAPS 1.1100 1.1700 1.1500 1.1300 1.2700 1.2800 1.0800 0.46%
  YoY % -5.13% 1.74% 1.77% -11.02% -0.78% 18.52% -
  Horiz. % 102.78% 108.33% 106.48% 104.63% 117.59% 118.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 780,999
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 107.83 199.62 200.01 220.70 220.81 212.04 116.07 -1.22%
  YoY % -45.98% -0.19% -9.37% -0.05% 4.14% 82.68% -
  Horiz. % 92.90% 171.98% 172.32% 190.14% 190.24% 182.68% 100.00%
EPS -9.34 5.00 9.56 9.19 -18.36 8.58 4.68 -
  YoY % -286.80% -47.70% 4.03% 150.05% -313.99% 83.33% -
  Horiz. % -199.57% 106.84% 204.27% 196.37% -392.31% 183.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.48 1.98 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 25.25% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 125.25% 100.00%
NAPS 1.1100 1.1700 1.1500 1.1186 1.2579 1.2679 1.0718 0.58%
  YoY % -5.13% 1.74% 2.81% -11.07% -0.79% 18.30% -
  Horiz. % 103.56% 109.16% 107.30% 104.37% 117.36% 118.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.2800 0.4400 1.0100 1.3600 0.4650 0.9000 0.9600 -
P/RPS 0.26 0.22 0.50 0.61 0.21 0.42 0.82 -17.41%
  YoY % 18.18% -56.00% -18.03% 190.48% -50.00% -48.78% -
  Horiz. % 31.71% 26.83% 60.98% 74.39% 25.61% 51.22% 100.00%
P/EPS -3.00 8.81 10.55 14.66 -2.51 10.39 20.34 -
  YoY % -134.05% -16.49% -28.04% 684.06% -124.16% -48.92% -
  Horiz. % -14.75% 43.31% 51.87% 72.07% -12.34% 51.08% 100.00%
EY -33.35 11.35 9.47 6.82 -39.87 9.62 4.92 -
  YoY % -393.83% 19.85% 38.86% 117.11% -514.45% 95.53% -
  Horiz. % -677.85% 230.69% 192.48% 138.62% -810.37% 195.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.78 2.08 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.65% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 133.65% 100.00%
P/NAPS 0.25 0.38 0.88 1.20 0.37 0.70 0.89 -19.06%
  YoY % -34.21% -56.82% -26.67% 224.32% -47.14% -21.35% -
  Horiz. % 28.09% 42.70% 98.88% 134.83% 41.57% 78.65% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 28/08/18 28/08/17 29/08/16 24/08/15 28/08/14 -
Price 0.2600 0.4050 0.8950 1.1300 0.4400 0.7250 0.9750 -
P/RPS 0.24 0.20 0.45 0.51 0.20 0.34 0.83 -18.67%
  YoY % 20.00% -55.56% -11.76% 155.00% -41.18% -59.04% -
  Horiz. % 28.92% 24.10% 54.22% 61.45% 24.10% 40.96% 100.00%
P/EPS -2.78 8.11 9.35 12.18 -2.37 8.37 20.66 -
  YoY % -134.28% -13.26% -23.23% 613.92% -128.32% -59.49% -
  Horiz. % -13.46% 39.25% 45.26% 58.95% -11.47% 40.51% 100.00%
EY -35.92 12.34 10.69 8.21 -42.14 11.94 4.84 -
  YoY % -391.09% 15.43% 30.21% 119.48% -452.93% 146.69% -
  Horiz. % -742.15% 254.96% 220.87% 169.63% -870.66% 246.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.45 2.05 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 68.29% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 168.29% 100.00%
P/NAPS 0.23 0.35 0.78 1.00 0.35 0.57 0.90 -20.32%
  YoY % -34.29% -55.13% -22.00% 185.71% -38.60% -36.67% -
  Horiz. % 25.56% 38.89% 86.67% 111.11% 38.89% 63.33% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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