Highlights

[SENDAI] YoY Quarter Result on 2021-03-31 [#1]

Stock [SENDAI]: EVERSENDAI CORPORATION BERHAD
Announcement Date 09-Jun-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2021
Quarter 31-Mar-2021  [#1]
Profit Trend QoQ -     92.84%    YoY -     62.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 311,379 228,496 399,629 391,276 395,968 440,725 402,777 -4.20%
  YoY % 36.27% -42.82% 2.13% -1.18% -10.16% 9.42% -
  Horiz. % 77.31% 56.73% 99.22% 97.14% 98.31% 109.42% 100.00%
PBT -1,250 -9,720 10,802 28,004 18,713 -46,740 21,180 -
  YoY % 87.14% -189.98% -61.43% 49.65% 140.04% -320.68% -
  Horiz. % -5.90% -45.89% 51.00% 132.22% 88.35% -220.68% 100.00%
Tax -1,974 650 -307 -515 -1,108 -2,297 -947 13.01%
  YoY % -403.69% 311.73% 40.39% 53.52% 51.76% -142.56% -
  Horiz. % 208.45% -68.64% 32.42% 54.38% 117.00% 242.56% 100.00%
NP -3,224 -9,070 10,495 27,489 17,605 -49,037 20,233 -
  YoY % 64.45% -186.42% -61.82% 56.14% 135.90% -342.36% -
  Horiz. % -15.93% -44.83% 51.87% 135.86% 87.01% -242.36% 100.00%
NP to SH -3,843 -10,145 11,141 26,614 15,264 -50,425 19,396 -
  YoY % 62.12% -191.06% -58.14% 74.36% 130.27% -359.98% -
  Horiz. % -19.81% -52.30% 57.44% 137.21% 78.70% -259.98% 100.00%
Tax Rate - % - % 2.84 % 1.84 % 5.92 % - % 4.47 % -
  YoY % 0.00% 0.00% 54.35% -68.92% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 63.53% 41.16% 132.44% 0.00% 100.00%
Total Cost 314,603 237,566 389,134 363,787 378,363 489,762 382,544 -3.20%
  YoY % 32.43% -38.95% 6.97% -3.85% -22.75% 28.03% -
  Horiz. % 82.24% 62.10% 101.72% 95.10% 98.91% 128.03% 100.00%
Net Worth 765,379 913,768 898,148 859,098 883,297 989,938 973,663 -3.93%
  YoY % -16.24% 1.74% 4.55% -2.74% -10.77% 1.67% -
  Horiz. % 78.61% 93.85% 92.24% 88.23% 90.72% 101.67% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 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
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 765,379 913,768 898,148 859,098 883,297 989,938 973,663 -3.93%
  YoY % -16.24% 1.74% 4.55% -2.74% -10.77% 1.67% -
  Horiz. % 78.61% 93.85% 92.24% 88.23% 90.72% 101.67% 100.00%
NOSH 780,999 780,999 780,999 780,999 774,822 773,389 772,749 0.18%
  YoY % 0.00% 0.00% 0.00% 0.80% 0.19% 0.08% -
  Horiz. % 101.07% 101.07% 101.07% 101.07% 100.27% 100.08% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -1.04 % -3.97 % 2.63 % 7.03 % 4.45 % -11.13 % 5.02 % -
  YoY % 73.80% -250.95% -62.59% 57.98% 139.98% -321.71% -
  Horiz. % -20.72% -79.08% 52.39% 140.04% 88.65% -221.71% 100.00%
ROE -0.50 % -1.11 % 1.24 % 3.10 % 1.73 % -5.09 % 1.99 % -
  YoY % 54.95% -189.52% -60.00% 79.19% 133.99% -355.78% -
  Horiz. % -25.13% -55.78% 62.31% 155.78% 86.93% -255.78% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 39.87 29.26 51.17 50.10 51.10 56.99 52.12 -4.36%
  YoY % 36.26% -42.82% 2.14% -1.96% -10.34% 9.34% -
  Horiz. % 76.50% 56.14% 98.18% 96.12% 98.04% 109.34% 100.00%
EPS -0.49 -1.30 1.43 3.41 1.97 -6.52 2.51 -
  YoY % 62.31% -190.91% -58.06% 73.10% 130.21% -359.76% -
  Horiz. % -19.52% -51.79% 56.97% 135.86% 78.49% -259.76% 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 0.9800 1.1700 1.1500 1.1000 1.1400 1.2800 1.2600 -4.10%
  YoY % -16.24% 1.74% 4.55% -3.51% -10.94% 1.59% -
  Horiz. % 77.78% 92.86% 91.27% 87.30% 90.48% 101.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 780,999
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 39.87 29.26 51.17 50.10 50.70 56.43 51.57 -4.19%
  YoY % 36.26% -42.82% 2.14% -1.18% -10.15% 9.42% -
  Horiz. % 77.31% 56.74% 99.22% 97.15% 98.31% 109.42% 100.00%
EPS -0.49 -1.30 1.43 3.41 1.95 -6.46 2.48 -
  YoY % 62.31% -190.91% -58.06% 74.87% 130.19% -360.48% -
  Horiz. % -19.76% -52.42% 57.66% 137.50% 78.63% -260.48% 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 0.9800 1.1700 1.1500 1.1000 1.1310 1.2675 1.2467 -3.93%
  YoY % -16.24% 1.74% 4.55% -2.74% -10.77% 1.67% -
  Horiz. % 78.61% 93.85% 92.24% 88.23% 90.72% 101.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.2700 0.1750 0.4750 0.9700 0.6850 0.7300 0.7900 -
P/RPS 0.68 0.60 0.93 1.94 1.34 1.28 1.52 -12.54%
  YoY % 13.33% -35.48% -52.06% 44.78% 4.69% -15.79% -
  Horiz. % 44.74% 39.47% 61.18% 127.63% 88.16% 84.21% 100.00%
P/EPS -54.87 -13.47 33.30 28.47 34.77 -11.20 31.47 -
  YoY % -307.35% -140.45% 16.97% -18.12% 410.45% -135.59% -
  Horiz. % -174.36% -42.80% 105.82% 90.47% 110.49% -35.59% 100.00%
EY -1.82 -7.42 3.00 3.51 2.88 -8.93 3.18 -
  YoY % 75.47% -347.33% -14.53% 21.87% 132.25% -380.82% -
  Horiz. % -57.23% -233.33% 94.34% 110.38% 90.57% -280.82% 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 0.28 0.15 0.41 0.88 0.60 0.57 0.63 -12.63%
  YoY % 86.67% -63.41% -53.41% 46.67% 5.26% -9.52% -
  Horiz. % 44.44% 23.81% 65.08% 139.68% 95.24% 90.48% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 09/06/21 30/06/20 29/05/19 31/05/18 25/05/17 30/05/16 28/05/15 -
Price 0.2400 0.2800 0.4300 0.9400 0.9500 0.6050 0.7200 -
P/RPS 0.60 0.96 0.84 1.88 1.86 1.06 1.38 -12.95%
  YoY % -37.50% 14.29% -55.32% 1.08% 75.47% -23.19% -
  Horiz. % 43.48% 69.57% 60.87% 136.23% 134.78% 76.81% 100.00%
P/EPS -48.77 -21.56 30.14 27.58 48.22 -9.28 28.69 -
  YoY % -126.21% -171.53% 9.28% -42.80% 619.61% -132.35% -
  Horiz. % -169.99% -75.15% 105.05% 96.13% 168.07% -32.35% 100.00%
EY -2.05 -4.64 3.32 3.63 2.07 -10.78 3.49 -
  YoY % 55.82% -239.76% -8.54% 75.36% 119.20% -408.88% -
  Horiz. % -58.74% -132.95% 95.13% 104.01% 59.31% -308.88% 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 0.24 0.37 0.85 0.83 0.47 0.57 -13.41%
  YoY % 0.00% -35.14% -56.47% 2.41% 76.60% -17.54% -
  Horiz. % 42.11% 42.11% 64.91% 149.12% 145.61% 82.46% 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
 
 

1477 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.670.00 
 UCREST 0.360.00 
 PUC 0.1550.00 
 WILLOW 0.4350.00 
 IRIS 0.2650.00 
 BTECH 0.4850.00 
 3A 0.8050.00 
 M3TECH 0.070.00 
 LAMBO 0.010.00 
 NETX 0.090.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS