Highlights

[SENDAI] YoY 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 -     -82.40%    YoY -     -88.79%
Quarter Report


View:


Show?  YoY % Horiz. %

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 260,484 413,458 432,206 449,321 371,361 471,477 241,033 1.30%
  YoY % -37.00% -4.34% -3.81% 20.99% -21.23% 95.61% -
  Horiz. % 108.07% 171.54% 179.31% 186.41% 154.07% 195.61% 100.00%
PBT -33,122 5,133 16,371 19,706 9,670 19,052 3,955 -
  YoY % -745.28% -68.65% -16.92% 103.78% -49.24% 381.72% -
  Horiz. % -837.47% 129.79% 413.93% 498.26% 244.50% 481.72% 100.00%
Tax -855 -2,023 477 -832 -328 -1,845 -1,089 -3.95%
  YoY % 57.74% -524.11% 157.33% -153.66% 82.22% -69.42% -
  Horiz. % 78.51% 185.77% -43.80% 76.40% 30.12% 169.42% 100.00%
NP -33,977 3,110 16,848 18,874 9,342 17,207 2,866 -
  YoY % -1,192.51% -81.54% -10.73% 102.03% -45.71% 500.38% -
  Horiz. % -1,185.52% 108.51% 587.86% 658.55% 325.96% 600.38% 100.00%
NP to SH -35,886 1,473 13,136 20,826 7,279 14,581 2,908 -
  YoY % -2,536.25% -88.79% -36.92% 186.11% -50.08% 401.41% -
  Horiz. % -1,234.04% 50.65% 451.72% 716.16% 250.31% 501.41% 100.00%
Tax Rate - % 39.41 % -2.91 % 4.22 % 3.39 % 9.68 % 27.53 % -
  YoY % 0.00% 1,454.30% -168.96% 24.48% -64.98% -64.84% -
  Horiz. % 0.00% 143.15% -10.57% 15.33% 12.31% 35.16% 100.00%
Total Cost 294,461 410,348 415,358 430,447 362,019 454,270 238,167 3.60%
  YoY % -28.24% -1.21% -3.51% 18.90% -20.31% 90.74% -
  Horiz. % 123.64% 172.29% 174.40% 180.73% 152.00% 190.74% 100.00%
Net Worth 827,858 929,388 929,388 882,561 1,022,157 1,155,621 841,789 -0.28%
  YoY % -10.92% 0.00% 5.31% -13.66% -11.55% 37.28% -
  Horiz. % 98.35% 110.41% 110.41% 104.84% 121.43% 137.28% 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 - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 1,022,157 1,155,621 841,789 -0.28%
  YoY % -10.92% 0.00% 5.31% -13.66% -11.55% 37.28% -
  Horiz. % 98.35% 110.41% 110.41% 104.84% 121.43% 137.28% 100.00%
NOSH 780,999 780,999 780,999 774,177 774,361 775,585 765,263 0.34%
  YoY % 0.00% 0.00% 0.88% -0.02% -0.16% 1.35% -
  Horiz. % 102.06% 102.06% 102.06% 101.16% 101.19% 101.35% 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 -13.04 % 0.75 % 3.90 % 4.20 % 2.52 % 3.65 % 1.19 % -
  YoY % -1,838.67% -80.77% -7.14% 66.67% -30.96% 206.72% -
  Horiz. % -1,095.80% 63.03% 327.73% 352.94% 211.76% 306.72% 100.00%
ROE -4.33 % 0.16 % 1.41 % 2.36 % 0.71 % 1.26 % 0.35 % -
  YoY % -2,806.25% -88.65% -40.25% 232.39% -43.65% 260.00% -
  Horiz. % -1,237.14% 45.71% 402.86% 674.29% 202.86% 360.00% 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 33.35 52.94 55.34 58.04 47.96 60.79 31.50 0.95%
  YoY % -37.00% -4.34% -4.65% 21.02% -21.11% 92.98% -
  Horiz. % 105.87% 168.06% 175.68% 184.25% 152.25% 192.98% 100.00%
EPS -7.97 0.19 1.68 2.69 0.94 1.88 0.38 -
  YoY % -4,294.74% -88.69% -37.55% 186.17% -50.00% 394.74% -
  Horiz. % -2,097.37% 50.00% 442.11% 707.89% 247.37% 494.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 33.35 52.94 55.34 57.53 47.55 60.37 30.86 1.30%
  YoY % -37.00% -4.34% -3.81% 20.99% -21.24% 95.63% -
  Horiz. % 108.07% 171.55% 179.33% 186.42% 154.08% 195.63% 100.00%
EPS -7.97 0.19 1.68 2.67 0.93 1.87 0.37 -
  YoY % -4,294.74% -88.69% -37.08% 187.10% -50.27% 405.41% -
  Horiz. % -2,154.05% 51.35% 454.05% 721.62% 251.35% 505.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0600 1.1900 1.1900 1.1300 1.3088 1.4797 1.0778 -0.28%
  YoY % -10.92% 0.00% 5.31% -13.66% -11.55% 37.29% -
  Horiz. % 98.35% 110.41% 110.41% 104.84% 121.43% 137.29% 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 0.75 0.74 1.44 1.43 0.99 1.27 2.95 -20.39%
  YoY % 1.35% -48.61% 0.70% 44.44% -22.05% -56.95% -
  Horiz. % 25.42% 25.08% 48.81% 48.47% 33.56% 43.05% 100.00%
P/EPS -5.44 206.78 47.27 30.85 50.53 41.22 244.74 -
  YoY % -102.63% 337.44% 53.23% -38.95% 22.59% -83.16% -
  Horiz. % -2.22% 84.49% 19.31% 12.61% 20.65% 16.84% 100.00%
EY -18.38 0.48 2.12 3.24 1.98 2.43 0.41 -
  YoY % -3,929.17% -77.36% -34.57% 63.64% -18.52% 492.68% -
  Horiz. % -4,482.93% 117.07% 517.07% 790.24% 482.93% 592.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 0.66 0.76 1.04 1.64 1.08 1.41 2.21 -18.23%
  YoY % -13.16% -26.92% -36.59% 51.85% -23.40% -36.20% -
  Horiz. % 29.86% 34.39% 47.06% 74.21% 48.87% 63.80% 100.00%
P/EPS -4.79 212.08 34.19 35.31 55.32 45.48 182.89 -
  YoY % -102.26% 520.30% -3.17% -36.17% 21.64% -75.13% -
  Horiz. % -2.62% 115.96% 18.69% 19.31% 30.25% 24.87% 100.00%
EY -20.89 0.47 2.93 2.83 1.81 2.20 0.55 -
  YoY % -4,544.68% -83.96% 3.53% 56.35% -17.73% 300.00% -
  Horiz. % -3,798.18% 85.45% 532.73% 514.55% 329.09% 400.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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. Traders Brief - Positive undertone to drive KLCI towards 1650-1668 levels after breaking above 1618 barriers HLBank Research Highlights
PARTNERS & BROKERS