[SENDAI] YoY Annualized Quarter Result on 2019-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
Eversendai Corporation Berhad - 3Q2019 Financial Results .pdf 
