Highlights

[SENDAI] YoY Cumulative 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 -     -259.45%    YoY -     -286.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 421,059 779,514 781,048 861,838 862,276 828,006 453,265 -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 -35,790 21,908 36,851 44,460 -65,498 36,385 19,070 -
  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 532 -1,042 -1,302 -4,063 -3,831 -1,837 -1,939 -
  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 -35,258 20,866 35,549 40,397 -69,329 34,548 17,131 -
  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 -36,466 19,510 37,367 35,873 -71,707 33,497 18,291 -
  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 456,317 758,648 745,499 821,441 931,605 793,458 436,134 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 - - - - - 9,670 7,750 -
  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 -4.21 % 2.14 % 4.16 % 4.11 % -7.30 % 3.38 % 2.19 % -
  YoY % -296.73% -48.56% 1.22% 156.30% -315.98% 54.34% -
  Horiz. % -192.24% 97.72% 189.95% 187.67% -333.33% 154.34% 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 53.91 99.81 100.01 111.47 111.47 107.03 58.48 -1.35%
  YoY % -45.99% -0.20% -10.28% 0.00% 4.15% 83.02% -
  Horiz. % 92.19% 170.67% 171.02% 190.61% 190.61% 183.02% 100.00%
EPS -4.67 2.50 4.78 4.64 -9.27 4.33 2.36 -
  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 1.25 1.00 -
  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 53.91 99.81 100.01 110.35 110.41 106.02 58.04 -1.22%
  YoY % -45.99% -0.20% -9.37% -0.05% 4.14% 82.67% -
  Horiz. % 92.88% 171.97% 172.31% 190.13% 190.23% 182.67% 100.00%
EPS -4.67 2.50 4.78 4.59 -9.18 4.29 2.34 -
  YoY % -286.80% -47.70% 4.14% 150.00% -313.99% 83.33% -
  Horiz. % -199.57% 106.84% 204.27% 196.15% -392.31% 183.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.24 0.99 -
  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 0.52 0.44 1.01 1.22 0.42 0.84 1.64 -17.41%
  YoY % 18.18% -56.44% -17.21% 190.48% -50.00% -48.78% -
  Horiz. % 31.71% 26.83% 61.59% 74.39% 25.61% 51.22% 100.00%
P/EPS -6.00 17.61 21.11 29.31 -5.02 20.79 40.68 -
  YoY % -134.07% -16.58% -27.98% 683.86% -124.15% -48.89% -
  Horiz. % -14.75% 43.29% 51.89% 72.05% -12.34% 51.11% 100.00%
EY -16.68 5.68 4.74 3.41 -19.94 4.81 2.46 -
  YoY % -393.66% 19.83% 39.00% 117.10% -514.55% 95.53% -
  Horiz. % -678.05% 230.89% 192.68% 138.62% -810.57% 195.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.39 1.04 -
  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 0.48 0.41 0.89 1.01 0.39 0.68 1.67 -18.75%
  YoY % 17.07% -53.93% -11.88% 158.97% -42.65% -59.28% -
  Horiz. % 28.74% 24.55% 53.29% 60.48% 23.35% 40.72% 100.00%
P/EPS -5.57 16.21 18.71 24.35 -4.75 16.74 41.31 -
  YoY % -134.36% -13.36% -23.16% 612.63% -128.38% -59.48% -
  Horiz. % -13.48% 39.24% 45.29% 58.94% -11.50% 40.52% 100.00%
EY -17.96 6.17 5.35 4.11 -21.07 5.97 2.42 -
  YoY % -391.09% 15.33% 30.17% 119.51% -452.93% 146.69% -
  Horiz. % -742.15% 254.96% 221.07% 169.83% -870.66% 246.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.72 1.03 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 66.99% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 166.99% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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