Highlights

[SENDAI] YoY Cumulative 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 -     7.55%    YoY -     -58.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 681,543 1,192,972 1,213,254 1,311,159 1,233,637 1,299,483 694,298 -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 -68,912 27,041 53,222 64,166 -55,828 55,437 23,025 -
  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 -323 -3,065 -825 -4,895 -4,159 -3,682 -3,028 -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 -69,235 23,976 52,397 59,271 -59,987 51,755 19,997 -
  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 -72,352 20,983 50,503 56,699 -64,428 48,078 21,199 -
  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 750,778 1,168,996 1,160,857 1,251,888 1,293,624 1,247,728 674,301 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 - - - - - - 7,736 -
  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 -8.74 % 2.26 % 5.43 % 6.42 % -6.31 % 4.17 % 2.49 % -
  YoY % -486.73% -58.38% -15.42% 201.74% -251.32% 67.47% -
  Horiz. % -351.00% 90.76% 218.07% 257.83% -253.41% 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 87.27 152.75 155.35 169.36 159.50 167.85 89.74 -0.46%
  YoY % -42.87% -1.67% -8.27% 6.18% -4.97% 87.04% -
  Horiz. % 97.25% 170.21% 173.11% 188.72% 177.74% 187.04% 100.00%
EPS -9.26 2.69 6.47 7.32 -8.33 6.21 2.74 -
  YoY % -444.24% -58.42% -11.61% 187.88% -234.14% 126.64% -
  Horiz. % -337.96% 98.18% 236.13% 267.15% -304.01% 226.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  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 87.27 152.75 155.35 167.88 157.96 166.39 88.90 -0.31%
  YoY % -42.87% -1.67% -7.46% 6.28% -5.07% 87.17% -
  Horiz. % 98.17% 171.82% 174.75% 188.84% 177.68% 187.17% 100.00%
EPS -9.26 2.69 6.47 7.26 -8.25 6.16 2.71 -
  YoY % -444.24% -58.42% -10.88% 188.00% -233.93% 127.31% -
  Horiz. % -341.70% 99.26% 238.75% 267.90% -304.43% 227.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.99 -
  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 0.29 0.26 0.51 0.49 0.30 0.46 1.04 -19.16%
  YoY % 11.54% -49.02% 4.08% 63.33% -34.78% -55.77% -
  Horiz. % 27.88% 25.00% 49.04% 47.12% 28.85% 44.23% 100.00%
P/EPS -2.70 14.52 12.29 11.33 -5.70 12.48 33.94 -
  YoY % -118.60% 18.14% 8.47% 298.77% -145.67% -63.23% -
  Horiz. % -7.96% 42.78% 36.21% 33.38% -16.79% 36.77% 100.00%
EY -37.06 6.89 8.13 8.82 -17.54 8.01 2.95 -
  YoY % -637.88% -15.25% -7.82% 150.29% -318.98% 171.53% -
  Horiz. % -1,256.27% 233.56% 275.59% 298.98% -594.58% 271.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.08 -
  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 0.25 0.26 0.37 0.56 0.33 0.51 0.77 -17.08%
  YoY % -3.85% -29.73% -33.93% 69.70% -35.29% -33.77% -
  Horiz. % 32.47% 33.77% 48.05% 72.73% 42.86% 66.23% 100.00%
P/EPS -2.37 14.89 8.89 12.97 -6.24 13.77 25.36 -
  YoY % -115.92% 67.49% -31.46% 307.85% -145.32% -45.70% -
  Horiz. % -9.35% 58.71% 35.06% 51.14% -24.61% 54.30% 100.00%
EY -42.11 6.72 11.25 7.71 -16.02 7.26 3.94 -
  YoY % -726.64% -40.27% 45.91% 148.13% -320.66% 84.26% -
  Horiz. % -1,068.78% 170.56% 285.53% 195.69% -406.60% 184.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.44 -
  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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
4. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
PARTNERS & BROKERS