Highlights

[SENDAI] YoY Cumulative Quarter Result on 2019-12-31 [#4]

Stock [SENDAI]: EVERSENDAI CORPORATION BERHAD
Announcement Date 28-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -34.70%    YoY -     -80.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,555,492 1,705,750 1,830,383 1,582,428 1,788,804 1,002,809 965,050 8.28%
  YoY % -8.81% -6.81% 15.67% -11.54% 78.38% 3.91% -
  Horiz. % 161.18% 176.75% 189.67% 163.97% 185.36% 103.91% 100.00%
PBT 27,827 77,077 95,872 -267,208 68,197 45,789 39,465 -5.65%
  YoY % -63.90% -19.60% 135.88% -491.82% 48.94% 16.02% -
  Horiz. % 70.51% 195.30% 242.93% -677.08% 172.80% 116.02% 100.00%
Tax -11,207 -3,674 -8,056 -6,881 -6,012 -9,348 -6,795 8.69%
  YoY % -205.04% 54.39% -17.08% -14.45% 35.69% -37.57% -
  Horiz. % 164.93% 54.07% 118.56% 101.27% 88.48% 137.57% 100.00%
NP 16,620 73,403 87,816 -274,089 62,185 36,441 32,670 -10.65%
  YoY % -77.36% -16.41% 132.04% -540.76% 70.65% 11.54% -
  Horiz. % 50.87% 224.68% 268.80% -838.96% 190.34% 111.54% 100.00%
NP to SH 13,701 70,089 86,511 -278,883 55,900 37,404 32,636 -13.46%
  YoY % -80.45% -18.98% 131.02% -598.90% 49.45% 14.61% -
  Horiz. % 41.98% 214.76% 265.08% -854.53% 171.28% 114.61% 100.00%
Tax Rate 40.27 % 4.77 % 8.40 % - % 8.82 % 20.42 % 17.22 % 15.20%
  YoY % 744.23% -43.21% 0.00% 0.00% -56.81% 18.58% -
  Horiz. % 233.86% 27.70% 48.78% 0.00% 51.22% 118.58% 100.00%
Total Cost 1,538,872 1,632,347 1,742,567 1,856,517 1,726,619 966,368 932,380 8.71%
  YoY % -5.73% -6.33% -6.14% 7.52% 78.67% 3.65% -
  Horiz. % 165.05% 175.07% 186.89% 199.12% 185.18% 103.65% 100.00%
Net Worth 921,578 952,818 884,230 866,857 1,122,645 913,803 844,423 1.47%
  YoY % -3.28% 7.76% 2.00% -22.78% 22.85% 8.22% -
  Horiz. % 109.14% 112.84% 104.71% 102.66% 132.95% 108.22% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - 3,871 9,680 7,747 -
  YoY % 0.00% 0.00% 0.00% 0.00% -60.01% 24.95% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 49.97% 124.95% 100.00%
Div Payout % - % - % - % - % 6.93 % 25.88 % 23.74 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -73.22% 9.01% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 29.19% 109.01% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 921,578 952,818 884,230 866,857 1,122,645 913,803 844,423 1.47%
  YoY % -3.28% 7.76% 2.00% -22.78% 22.85% 8.22% -
  Horiz. % 109.14% 112.84% 104.71% 102.66% 132.95% 108.22% 100.00%
NOSH 780,999 780,999 775,641 773,979 774,238 774,409 774,700 0.13%
  YoY % 0.00% 0.69% 0.21% -0.03% -0.02% -0.04% -
  Horiz. % 100.81% 100.81% 100.12% 99.91% 99.94% 99.96% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 1.07 % 4.30 % 4.80 % -17.32 % 3.48 % 3.63 % 3.39 % -17.48%
  YoY % -75.12% -10.42% 127.71% -597.70% -4.13% 7.08% -
  Horiz. % 31.56% 126.84% 141.59% -510.91% 102.65% 107.08% 100.00%
ROE 1.49 % 7.36 % 9.78 % -32.17 % 4.98 % 4.09 % 3.86 % -14.66%
  YoY % -79.76% -24.74% 130.40% -745.98% 21.76% 5.96% -
  Horiz. % 38.60% 190.67% 253.37% -833.42% 129.02% 105.96% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 199.17 218.41 235.98 204.45 231.04 129.49 124.57 8.13%
  YoY % -8.81% -7.45% 15.42% -11.51% 78.42% 3.95% -
  Horiz. % 159.89% 175.33% 189.44% 164.12% 185.47% 103.95% 100.00%
EPS 1.75 8.97 11.15 -36.04 7.22 4.83 4.22 -13.64%
  YoY % -80.49% -19.55% 130.94% -599.17% 49.48% 14.45% -
  Horiz. % 41.47% 212.56% 264.22% -854.03% 171.09% 114.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.50 1.25 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -60.00% 25.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 50.00% 125.00% 100.00%
NAPS 1.1800 1.2200 1.1400 1.1200 1.4500 1.1800 1.0900 1.33%
  YoY % -3.28% 7.02% 1.79% -22.76% 22.88% 8.26% -
  Horiz. % 108.26% 111.93% 104.59% 102.75% 133.03% 108.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 780,999
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 199.17 218.41 234.36 202.62 229.04 128.40 123.57 8.28%
  YoY % -8.81% -6.81% 15.66% -11.54% 78.38% 3.91% -
  Horiz. % 161.18% 176.75% 189.66% 163.97% 185.35% 103.91% 100.00%
EPS 1.75 8.97 11.08 -35.71 7.16 4.79 4.18 -13.50%
  YoY % -80.49% -19.04% 131.03% -598.74% 49.48% 14.59% -
  Horiz. % 41.87% 214.59% 265.07% -854.31% 171.29% 114.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.50 1.24 0.99 -
  YoY % 0.00% 0.00% 0.00% 0.00% -59.68% 25.25% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 50.51% 125.25% 100.00%
NAPS 1.1800 1.2200 1.1322 1.1099 1.4374 1.1700 1.0812 1.47%
  YoY % -3.28% 7.75% 2.01% -22.78% 22.85% 8.21% -
  Horiz. % 109.14% 112.84% 104.72% 102.65% 132.94% 108.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.3950 0.6700 0.8650 0.5750 0.7650 0.7800 1.0400 -
P/RPS 0.20 0.31 0.37 0.28 0.33 0.60 0.83 -21.11%
  YoY % -35.48% -16.22% 32.14% -15.15% -45.00% -27.71% -
  Horiz. % 24.10% 37.35% 44.58% 33.73% 39.76% 72.29% 100.00%
P/EPS 22.52 7.47 7.76 -1.60 10.60 16.15 24.69 -1.52%
  YoY % 201.47% -3.74% 585.00% -115.09% -34.37% -34.59% -
  Horiz. % 91.21% 30.26% 31.43% -6.48% 42.93% 65.41% 100.00%
EY 4.44 13.39 12.89 -62.66 9.44 6.19 4.05 1.54%
  YoY % -66.84% 3.88% 120.57% -763.77% 52.50% 52.84% -
  Horiz. % 109.63% 330.62% 318.27% -1,547.16% 233.09% 152.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.65 1.60 0.96 -
  YoY % 0.00% 0.00% 0.00% 0.00% -59.38% 66.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 67.71% 166.67% 100.00%
P/NAPS 0.33 0.55 0.76 0.51 0.53 0.66 0.95 -16.15%
  YoY % -40.00% -27.63% 49.02% -3.77% -19.70% -30.53% -
  Horiz. % 34.74% 57.89% 80.00% 53.68% 55.79% 69.47% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 27/02/18 28/02/17 29/02/16 26/02/15 27/02/14 -
Price 0.3400 0.5450 0.8700 0.5300 0.6900 0.6400 0.9750 -
P/RPS 0.17 0.25 0.37 0.26 0.30 0.49 0.78 -22.42%
  YoY % -32.00% -32.43% 42.31% -13.33% -38.78% -37.18% -
  Horiz. % 21.79% 32.05% 47.44% 33.33% 38.46% 62.82% 100.00%
P/EPS 19.38 6.07 7.80 -1.47 9.56 13.25 23.14 -2.91%
  YoY % 219.28% -22.18% 630.61% -115.38% -27.85% -42.74% -
  Horiz. % 83.75% 26.23% 33.71% -6.35% 41.31% 57.26% 100.00%
EY 5.16 16.47 12.82 -67.99 10.46 7.55 4.32 3.00%
  YoY % -68.67% 28.47% 118.86% -750.00% 38.54% 74.77% -
  Horiz. % 119.44% 381.25% 296.76% -1,573.84% 242.13% 174.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.72 1.95 1.03 -
  YoY % 0.00% 0.00% 0.00% 0.00% -63.08% 89.32% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 69.90% 189.32% 100.00%
P/NAPS 0.29 0.45 0.76 0.47 0.48 0.54 0.89 -17.04%
  YoY % -35.56% -40.79% 61.70% -2.08% -11.11% -39.33% -
  Horiz. % 32.58% 50.56% 85.39% 52.81% 53.93% 60.67% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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