Highlights

[SENDAI] YoY 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 -     -594.37%    YoY -     -137.18%
Quarter Report


View:


Show?  YoY % Horiz. %

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 362,520 492,496 519,224 348,791 489,321 308,511 238,257 7.24%
  YoY % -26.39% -5.15% 48.86% -28.72% 58.61% 29.49% -
  Horiz. % 152.16% 206.71% 217.93% 146.39% 205.38% 129.49% 100.00%
PBT 786 23,855 31,706 -211,380 12,761 22,764 -3,595 -
  YoY % -96.71% -24.76% 115.00% -1,756.45% -43.94% 733.21% -
  Horiz. % -21.86% -663.56% -881.95% 5,879.83% -354.97% -633.21% 100.00%
Tax -8,142 -2,849 -3,161 -2,722 -2,330 -6,320 -5,670 6.21%
  YoY % -185.78% 9.87% -16.13% -16.82% 63.13% -11.46% -
  Horiz. % 143.60% 50.25% 55.75% 48.01% 41.09% 111.46% 100.00%
NP -7,356 21,006 28,545 -214,102 10,431 16,444 -9,265 -3.77%
  YoY % -135.02% -26.41% 113.33% -2,152.55% -36.57% 277.49% -
  Horiz. % 79.40% -226.72% -308.09% 2,310.87% -112.58% -177.49% 100.00%
NP to SH -7,282 19,586 29,812 -214,455 7,823 16,205 -8,885 -3.26%
  YoY % -137.18% -34.30% 113.90% -2,841.34% -51.72% 282.39% -
  Horiz. % 81.96% -220.44% -335.53% 2,413.67% -88.05% -182.39% 100.00%
Tax Rate 1,035.88 % 11.94 % 9.97 % - % 18.26 % 27.76 % - % -
  YoY % 8,575.71% 19.76% 0.00% 0.00% -34.22% 0.00% -
  Horiz. % 3,731.56% 43.01% 35.91% 0.00% 65.78% 100.00% -
Total Cost 369,876 471,490 490,679 562,893 478,890 292,067 247,522 6.92%
  YoY % -21.55% -3.91% -12.83% 17.54% 63.97% 18.00% -
  Horiz. % 149.43% 190.48% 198.24% 227.41% 193.47% 118.00% 100.00%
Net Worth 921,578 952,818 884,230 866,709 1,123,104 914,923 844,188 1.47%
  YoY % -3.28% 7.76% 2.02% -22.83% 22.75% 8.38% -
  Horiz. % 109.17% 112.87% 104.74% 102.67% 133.04% 108.38% 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 - - - - 3,872 9,691 7,744 -
  YoY % 0.00% 0.00% 0.00% 0.00% -60.04% 25.14% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 50.00% 125.14% 100.00%
Div Payout % - % - % - % - % 49.50 % 59.81 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -17.24% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 82.76% 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 921,578 952,818 884,230 866,709 1,123,104 914,923 844,188 1.47%
  YoY % -3.28% 7.76% 2.02% -22.83% 22.75% 8.38% -
  Horiz. % 109.17% 112.87% 104.74% 102.67% 133.04% 108.38% 100.00%
NOSH 780,999 780,999 775,641 773,847 774,554 775,358 774,485 0.14%
  YoY % 0.00% 0.69% 0.23% -0.09% -0.10% 0.11% -
  Horiz. % 100.84% 100.84% 100.15% 99.92% 100.01% 100.11% 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 -2.03 % 4.27 % 5.50 % -61.38 % 2.13 % 5.33 % -3.89 % -10.27%
  YoY % -147.54% -22.36% 108.96% -2,981.69% -60.04% 237.02% -
  Horiz. % 52.19% -109.77% -141.39% 1,577.89% -54.76% -137.02% 100.00%
ROE -0.79 % 2.06 % 3.37 % -24.74 % 0.70 % 1.77 % -1.05 % -4.63%
  YoY % -138.35% -38.87% 113.62% -3,634.29% -60.45% 268.57% -
  Horiz. % 75.24% -196.19% -320.95% 2,356.19% -66.67% -168.57% 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 46.42 63.06 66.94 45.07 63.17 39.79 30.76 7.10%
  YoY % -26.39% -5.80% 48.52% -28.65% 58.76% 29.36% -
  Horiz. % 150.91% 205.01% 217.62% 146.52% 205.36% 129.36% 100.00%
EPS -0.93 2.51 3.84 -27.71 1.01 2.09 -1.15 -3.48%
  YoY % -137.05% -34.64% 113.86% -2,843.56% -51.67% 281.74% -
  Horiz. % 80.87% -218.26% -333.91% 2,409.57% -87.83% -181.74% 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 46.42 63.06 66.48 44.66 62.65 39.50 30.51 7.24%
  YoY % -26.39% -5.14% 48.86% -28.72% 58.61% 29.47% -
  Horiz. % 152.15% 206.69% 217.90% 146.38% 205.34% 129.47% 100.00%
EPS -0.93 2.51 3.82 -27.46 1.00 2.07 -1.14 -3.33%
  YoY % -137.05% -34.29% 113.91% -2,846.00% -51.69% 281.58% -
  Horiz. % 81.58% -220.18% -335.09% 2,408.77% -87.72% -181.58% 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 1.1097 1.4380 1.1715 1.0809 1.47%
  YoY % -3.28% 7.75% 2.03% -22.83% 22.75% 8.38% -
  Horiz. % 109.17% 112.87% 104.75% 102.66% 133.04% 108.38% 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 0.85 1.06 1.29 1.28 1.21 1.96 3.38 -20.54%
  YoY % -19.81% -17.83% 0.78% 5.79% -38.27% -42.01% -
  Horiz. % 25.15% 31.36% 38.17% 37.87% 35.80% 57.99% 100.00%
P/EPS -42.36 26.72 22.51 -2.07 75.74 37.32 -90.65 -11.90%
  YoY % -258.53% 18.70% 1,187.44% -102.73% 102.95% 141.17% -
  Horiz. % 46.73% -29.48% -24.83% 2.28% -83.55% -41.17% 100.00%
EY -2.36 3.74 4.44 -48.20 1.32 2.68 -1.10 13.56%
  YoY % -163.10% -15.77% 109.21% -3,751.52% -50.75% 343.64% -
  Horiz. % 214.55% -340.00% -403.64% 4,381.82% -120.00% -243.64% 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 0.73 0.86 1.30 1.18 1.09 1.61 3.17 -21.70%
  YoY % -15.12% -33.85% 10.17% 8.26% -32.30% -49.21% -
  Horiz. % 23.03% 27.13% 41.01% 37.22% 34.38% 50.79% 100.00%
P/EPS -36.47 21.73 22.64 -1.91 68.32 30.62 -84.99 -13.15%
  YoY % -267.83% -4.02% 1,285.34% -102.80% 123.12% 136.03% -
  Horiz. % 42.91% -25.57% -26.64% 2.25% -80.39% -36.03% 100.00%
EY -2.74 4.60 4.42 -52.29 1.46 3.27 -1.18 15.07%
  YoY % -159.57% 4.07% 108.45% -3,681.51% -55.35% 377.12% -
  Horiz. % 232.20% -389.83% -374.58% 4,431.36% -123.73% -277.12% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
3. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
4. 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
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
7. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
8. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
PARTNERS & BROKERS