Highlights

[SENDAI] YoY Annualized Quarter 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 -     -28.30%    YoY -     -58.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 908,724 1,590,629 1,617,672 1,748,212 1,644,849 1,732,644 925,730 -0.31%
  YoY % -42.87% -1.67% -7.47% 6.28% -5.07% 87.17% -
  Horiz. % 98.16% 171.82% 174.75% 188.85% 177.68% 187.17% 100.00%
PBT -91,882 36,054 70,962 85,554 -74,437 73,916 30,700 -
  YoY % -354.84% -49.19% -17.06% 214.94% -200.71% 140.77% -
  Horiz. % -299.29% 117.44% 231.15% 278.68% -242.47% 240.77% 100.00%
Tax -430 -4,086 -1,100 -6,526 -5,545 -4,909 -4,037 -31.11%
  YoY % 89.46% -271.52% 83.15% -17.70% -12.95% -21.60% -
  Horiz. % 10.67% 101.22% 27.25% 161.66% 137.35% 121.60% 100.00%
NP -92,313 31,968 69,862 79,028 -79,982 69,006 26,662 -
  YoY % -388.77% -54.24% -11.60% 198.81% -215.91% 158.81% -
  Horiz. % -346.23% 119.90% 262.02% 296.40% -299.98% 258.81% 100.00%
NP to SH -96,469 27,977 67,337 75,598 -85,904 64,104 28,265 -
  YoY % -444.81% -58.45% -10.93% 188.00% -234.01% 126.79% -
  Horiz. % -341.30% 98.98% 238.23% 267.46% -303.92% 226.79% 100.00%
Tax Rate - % 11.33 % 1.55 % 7.63 % - % 6.64 % 13.15 % -
  YoY % 0.00% 630.97% -79.69% 0.00% 0.00% -49.51% -
  Horiz. % 0.00% 86.16% 11.79% 58.02% 0.00% 50.49% 100.00%
Total Cost 1,001,037 1,558,661 1,547,809 1,669,184 1,724,831 1,663,637 899,068 1.81%
  YoY % -35.78% 0.70% -7.27% -3.23% 3.68% 85.04% -
  Horiz. % 111.34% 173.36% 172.16% 185.66% 191.85% 185.04% 100.00%
Net Worth 827,858 929,388 929,388 882,561 1,020,947 1,153,562 851,054 -0.46%
  YoY % -10.92% 0.00% 5.31% -13.55% -11.50% 35.55% -
  Horiz. % 97.27% 109.20% 109.20% 103.70% 119.96% 135.55% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - 10,315 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 36.50 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 827,858 929,388 929,388 882,561 1,020,947 1,153,562 851,054 -0.46%
  YoY % -10.92% 0.00% 5.31% -13.55% -11.50% 35.55% -
  Horiz. % 97.27% 109.20% 109.20% 103.70% 119.96% 135.55% 100.00%
NOSH 780,999 780,999 780,999 774,177 773,445 774,202 773,686 0.16%
  YoY % 0.00% 0.00% 0.88% 0.09% -0.10% 0.07% -
  Horiz. % 100.95% 100.95% 100.95% 100.06% 99.97% 100.07% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -10.16 % 2.01 % 4.32 % 4.52 % -4.86 % 3.98 % 2.88 % -
  YoY % -605.47% -53.47% -4.42% 193.00% -222.11% 38.19% -
  Horiz. % -352.78% 69.79% 150.00% 156.94% -168.75% 138.19% 100.00%
ROE -11.65 % 3.01 % 7.25 % 8.57 % -8.41 % 5.56 % 3.32 % -
  YoY % -487.04% -58.48% -15.40% 201.90% -251.26% 67.47% -
  Horiz. % -350.90% 90.66% 218.37% 258.13% -253.31% 167.47% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 116.35 203.67 207.13 225.82 212.67 223.80 119.65 -0.46%
  YoY % -42.87% -1.67% -8.28% 6.18% -4.97% 87.05% -
  Horiz. % 97.24% 170.22% 173.11% 188.73% 177.74% 187.05% 100.00%
EPS -12.35 3.59 8.63 9.76 -11.11 8.28 3.65 -
  YoY % -444.01% -58.40% -11.58% 187.85% -234.18% 126.85% -
  Horiz. % -338.36% 98.36% 236.44% 267.40% -304.38% 226.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0600 1.1900 1.1900 1.1400 1.3200 1.4900 1.1000 -0.61%
  YoY % -10.92% 0.00% 4.39% -13.64% -11.41% 35.45% -
  Horiz. % 96.36% 108.18% 108.18% 103.64% 120.00% 135.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 780,999
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 116.35 203.67 207.13 223.84 210.61 221.85 118.53 -0.31%
  YoY % -42.87% -1.67% -7.47% 6.28% -5.07% 87.17% -
  Horiz. % 98.16% 171.83% 174.75% 188.85% 177.68% 187.17% 100.00%
EPS -12.35 3.59 8.63 9.68 -11.00 8.21 3.62 -
  YoY % -444.01% -58.40% -10.85% 188.00% -233.98% 126.80% -
  Horiz. % -341.16% 99.17% 238.40% 267.40% -303.87% 226.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.32 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0600 1.1900 1.1900 1.1300 1.3072 1.4770 1.0897 -0.46%
  YoY % -10.92% 0.00% 5.31% -13.56% -11.50% 35.54% -
  Horiz. % 97.27% 109.20% 109.20% 103.70% 119.96% 135.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.2500 0.3900 0.7950 0.8300 0.4750 0.7750 0.9300 -
P/RPS 0.21 0.19 0.38 0.37 0.22 0.35 0.78 -19.63%
  YoY % 10.53% -50.00% 2.70% 68.18% -37.14% -55.13% -
  Horiz. % 26.92% 24.36% 48.72% 47.44% 28.21% 44.87% 100.00%
P/EPS -2.02 10.89 9.22 8.50 -4.28 9.36 25.46 -
  YoY % -118.55% 18.11% 8.47% 298.60% -145.73% -63.24% -
  Horiz. % -7.93% 42.77% 36.21% 33.39% -16.81% 36.76% 100.00%
EY -49.41 9.19 10.85 11.77 -23.38 10.68 3.93 -
  YoY % -637.65% -15.30% -7.82% 150.34% -318.91% 171.76% -
  Horiz. % -1,257.25% 233.84% 276.08% 299.49% -594.91% 271.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.24 0.33 0.67 0.73 0.36 0.52 0.85 -18.99%
  YoY % -27.27% -50.75% -8.22% 102.78% -30.77% -38.82% -
  Horiz. % 28.24% 38.82% 78.82% 85.88% 42.35% 61.18% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 29/11/19 29/11/18 27/11/17 30/11/16 30/11/15 28/11/14 -
Price 0.2200 0.4000 0.5750 0.9500 0.5200 0.8550 0.6950 -
P/RPS 0.19 0.20 0.28 0.42 0.24 0.38 0.58 -16.96%
  YoY % -5.00% -28.57% -33.33% 75.00% -36.84% -34.48% -
  Horiz. % 32.76% 34.48% 48.28% 72.41% 41.38% 65.52% 100.00%
P/EPS -1.78 11.17 6.67 9.73 -4.68 10.33 19.02 -
  YoY % -115.94% 67.47% -31.45% 307.91% -145.30% -45.69% -
  Horiz. % -9.36% 58.73% 35.07% 51.16% -24.61% 54.31% 100.00%
EY -56.15 8.96 14.99 10.28 -21.36 9.68 5.26 -
  YoY % -726.67% -40.23% 45.82% 148.13% -320.66% 84.03% -
  Horiz. % -1,067.49% 170.34% 284.98% 195.44% -406.08% 184.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.92 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.21 0.34 0.48 0.83 0.39 0.57 0.63 -16.72%
  YoY % -38.24% -29.17% -42.17% 112.82% -31.58% -9.52% -
  Horiz. % 33.33% 53.97% 76.19% 131.75% 61.90% 90.48% 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
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

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