Highlights

[SENDAI] YoY 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 -     -159.45%    YoY -     -414.51%
Quarter Report


View:


Show?  YoY % Horiz. %

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 192,563 379,885 389,772 465,870 421,551 425,229 222,544 -2.38%
  YoY % -49.31% -2.54% -16.33% 10.51% -0.86% 91.08% -
  Horiz. % 86.53% 170.70% 175.14% 209.34% 189.42% 191.08% 100.00%
PBT -26,070 11,106 8,847 25,747 -18,758 15,205 7,762 -
  YoY % -334.74% 25.53% -65.64% 237.26% -223.37% 95.89% -
  Horiz. % -335.87% 143.08% 113.98% 331.71% -241.66% 195.89% 100.00%
Tax -118 -735 -787 -2,955 -1,534 -890 -980 -29.71%
  YoY % 83.95% 6.61% 73.37% -92.63% -72.36% 9.18% -
  Horiz. % 12.04% 75.00% 80.31% 301.53% 156.53% 90.82% 100.00%
NP -26,188 10,371 8,060 22,792 -20,292 14,315 6,782 -
  YoY % -352.51% 28.67% -64.64% 212.32% -241.75% 111.07% -
  Horiz. % -386.14% 152.92% 118.84% 336.07% -299.20% 211.07% 100.00%
NP to SH -26,321 8,369 10,753 20,609 -21,282 14,101 7,300 -
  YoY % -414.51% -22.17% -47.82% 196.84% -250.93% 93.16% -
  Horiz. % -360.56% 114.64% 147.30% 282.32% -291.53% 193.16% 100.00%
Tax Rate - % 6.62 % 8.90 % 11.48 % - % 5.85 % 12.63 % -
  YoY % 0.00% -25.62% -22.47% 0.00% 0.00% -53.68% -
  Horiz. % 0.00% 52.41% 70.47% 90.89% 0.00% 46.32% 100.00%
Total Cost 218,751 369,514 381,712 443,078 441,843 410,914 215,762 0.23%
  YoY % -40.80% -3.20% -13.85% 0.28% 7.53% 90.45% -
  Horiz. % 101.39% 171.26% 176.91% 205.35% 204.78% 190.45% 100.00%
Net Worth 866,908 913,768 898,148 875,495 982,841 991,718 838,723 0.55%
  YoY % -5.13% 1.74% 2.59% -10.92% -0.90% 18.24% -
  Horiz. % 103.36% 108.95% 107.09% 104.38% 117.18% 118.24% 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 - - - - - 9,684 7,765 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 24.71% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 124.71% 100.00%
Div Payout % - % - % - % - % - % 68.68 % 106.38 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -35.44% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 64.56% 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 866,908 913,768 898,148 875,495 982,841 991,718 838,723 0.55%
  YoY % -5.13% 1.74% 2.59% -10.92% -0.90% 18.24% -
  Horiz. % 103.36% 108.95% 107.09% 104.38% 117.18% 118.24% 100.00%
NOSH 780,999 780,999 780,999 774,774 773,890 774,780 776,595 0.09%
  YoY % 0.00% 0.00% 0.80% 0.11% -0.11% -0.23% -
  Horiz. % 100.57% 100.57% 100.57% 99.77% 99.65% 99.77% 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 -13.60 % 2.73 % 2.07 % 4.89 % -4.81 % 3.37 % 3.05 % -
  YoY % -598.17% 31.88% -57.67% 201.66% -242.73% 10.49% -
  Horiz. % -445.90% 89.51% 67.87% 160.33% -157.70% 110.49% 100.00%
ROE -3.04 % 0.92 % 1.20 % 2.35 % -2.17 % 1.42 % 0.87 % -
  YoY % -430.43% -23.33% -48.94% 208.29% -252.82% 63.22% -
  Horiz. % -349.43% 105.75% 137.93% 270.11% -249.43% 163.22% 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 24.66 48.64 49.91 60.13 54.47 54.88 28.66 -2.47%
  YoY % -49.30% -2.54% -17.00% 10.39% -0.75% 91.49% -
  Horiz. % 86.04% 169.71% 174.15% 209.80% 190.06% 191.49% 100.00%
EPS -3.37 1.07 1.38 2.66 -2.75 1.82 0.94 -
  YoY % -414.95% -22.46% -48.12% 196.73% -251.10% 93.62% -
  Horiz. % -358.51% 113.83% 146.81% 282.98% -292.55% 193.62% 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 24.66 48.64 49.91 59.65 53.98 54.45 28.49 -2.38%
  YoY % -49.30% -2.54% -16.33% 10.50% -0.86% 91.12% -
  Horiz. % 86.56% 170.73% 175.18% 209.37% 189.47% 191.12% 100.00%
EPS -3.37 1.07 1.38 2.64 -2.72 1.81 0.93 -
  YoY % -414.95% -22.46% -47.73% 197.06% -250.28% 94.62% -
  Horiz. % -362.37% 115.05% 148.39% 283.87% -292.47% 194.62% 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 1.1210 1.2584 1.2698 1.0739 0.55%
  YoY % -5.13% 1.74% 2.59% -10.92% -0.90% 18.24% -
  Horiz. % 103.36% 108.95% 107.09% 104.39% 117.18% 118.24% 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 1.14 0.90 2.02 2.26 0.85 1.64 3.35 -16.43%
  YoY % 26.67% -55.45% -10.62% 165.88% -48.17% -51.04% -
  Horiz. % 34.03% 26.87% 60.30% 67.46% 25.37% 48.96% 100.00%
P/EPS -8.31 41.06 73.36 51.13 -16.91 49.45 102.13 -
  YoY % -120.24% -44.03% 43.48% 402.37% -134.20% -51.58% -
  Horiz. % -8.14% 40.20% 71.83% 50.06% -16.56% 48.42% 100.00%
EY -12.04 2.44 1.36 1.96 -5.91 2.02 0.98 -
  YoY % -593.44% 79.41% -30.61% 133.16% -392.57% 106.12% -
  Horiz. % -1,228.57% 248.98% 138.78% 200.00% -603.06% 206.12% 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 1.05 0.83 1.79 1.88 0.81 1.32 3.40 -17.77%
  YoY % 26.51% -53.63% -4.79% 132.10% -38.64% -61.18% -
  Horiz. % 30.88% 24.41% 52.65% 55.29% 23.82% 38.82% 100.00%
P/EPS -7.71 37.79 65.00 42.48 -16.00 39.84 103.72 -
  YoY % -120.40% -41.86% 53.01% 365.50% -140.16% -61.59% -
  Horiz. % -7.43% 36.43% 62.67% 40.96% -15.43% 38.41% 100.00%
EY -12.96 2.65 1.54 2.35 -6.25 2.51 0.96 -
  YoY % -589.06% 72.08% -34.47% 137.60% -349.00% 161.46% -
  Horiz. % -1,350.00% 276.04% 160.42% 244.79% -651.04% 261.46% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

461  185  587  1218 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.09 
 VC 0.055+0.005 
 MAHSING 1.03+0.05 
 LUSTER 0.175+0.005 
 KANGER 0.17-0.005 
 TRIVE 0.010.00 
 MRDIY 1.76+0.01 
 MGRC 0.615+0.035 
 ESCERAM 0.645+0.005 
 SUPERMX-C1I 0.15+0.005 

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. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
5. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
6. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
7. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS