[SENDAI] YoY Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -38.13%
YoY- -168.2%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,454,041 897,926 1,209,721 1,111,006 1,555,492 1,705,750 1,830,383 -3.76%
PBT 21,102 -362,636 -143,498 -117,967 27,827 77,077 95,872 -22.28%
Tax -5,268 -2,423 -2,617 -6,328 -11,207 -3,674 -8,056 -6.83%
NP 15,834 -365,059 -146,115 -124,295 16,620 73,403 87,816 -24.82%
-
NP to SH 26,616 -359,390 -133,999 -126,041 13,701 70,089 86,511 -17.82%
-
Tax Rate 24.96% - - - 40.27% 4.77% 8.40% -
Total Cost 1,438,207 1,262,985 1,355,836 1,235,301 1,538,872 1,632,347 1,742,567 -3.14%
-
Net Worth 367,069 296,779 632,609 741,949 921,578 952,818 884,230 -13.62%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 367,069 296,779 632,609 741,949 921,578 952,818 884,230 -13.62%
NOSH 780,999 780,999 780,999 780,999 780,999 781,100 781,100 -0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 1.09% -40.66% -12.08% -11.19% 1.07% 4.30% 4.80% -
ROE 7.25% -121.10% -21.18% -16.99% 1.49% 7.36% 9.78% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 186.18 114.97 154.89 142.25 199.17 218.41 235.98 -3.87%
EPS 3.41 -46.02 -17.16 -16.14 1.75 8.97 11.15 -17.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.38 0.81 0.95 1.18 1.22 1.14 -13.72%
Adjusted Per Share Value based on latest NOSH - 780,999
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 186.12 114.93 154.84 142.21 199.10 218.34 234.29 -3.76%
EPS 3.41 -46.00 -17.15 -16.13 1.75 8.97 11.07 -17.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4698 0.3799 0.8097 0.9497 1.1796 1.2196 1.1318 -13.62%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.165 0.155 0.175 0.315 0.395 0.67 0.865 -
P/RPS 0.09 0.13 0.11 0.22 0.20 0.31 0.37 -20.98%
P/EPS 4.84 -0.34 -1.02 -1.95 22.52 7.47 7.76 -7.56%
EY 20.65 -296.88 -98.04 -51.23 4.44 13.39 12.89 8.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.22 0.33 0.33 0.55 0.76 -12.11%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 28/02/22 31/03/21 28/02/20 28/02/19 27/02/18 -
Price 0.165 0.13 0.16 0.27 0.34 0.545 0.87 -
P/RPS 0.09 0.11 0.10 0.19 0.17 0.25 0.37 -20.98%
P/EPS 4.84 -0.28 -0.93 -1.67 19.38 6.07 7.80 -7.64%
EY 20.65 -353.97 -107.23 -59.77 5.16 16.47 12.82 8.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.20 0.28 0.29 0.45 0.76 -12.11%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment