[SENDAI] YoY Annualized Quarter Result on 31-Mar-2021 [#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- 87.8%
YoY- 62.12%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,598,860 1,229,256 894,068 1,245,516 913,984 1,598,516 1,565,104 0.35%
PBT 29,892 11,596 -114,612 -5,000 -38,880 43,208 112,016 -19.74%
Tax -11,964 -5,868 -1,884 -7,896 2,600 -1,228 -2,060 34.03%
NP 17,928 5,728 -116,496 -12,896 -36,280 41,980 109,956 -26.06%
-
NP to SH 1,420 4,780 -116,368 -15,372 -40,580 44,564 106,456 -51.26%
-
Tax Rate 40.02% 50.60% - - - 2.84% 1.84% -
Total Cost 1,580,932 1,223,528 1,010,564 1,258,412 950,264 1,556,536 1,455,148 1.39%
-
Net Worth 374,879 312,399 609,179 765,379 913,768 898,148 859,098 -12.89%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - 4,685 - - - - - -
Div Payout % - 98.03% - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 374,879 312,399 609,179 765,379 913,768 898,148 859,098 -12.89%
NOSH 780,999 780,999 780,999 780,999 780,999 781,100 781,100 -0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 1.12% 0.47% -13.03% -1.04% -3.97% 2.63% 7.03% -
ROE 0.38% 1.53% -19.10% -2.01% -4.44% 4.96% 12.39% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 204.72 157.40 114.48 159.48 117.03 204.68 200.40 0.35%
EPS 0.20 0.60 -14.88 -1.96 -5.20 5.72 13.64 -50.49%
DPS 0.00 0.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.40 0.78 0.98 1.17 1.15 1.10 -12.89%
Adjusted Per Share Value based on latest NOSH - 780,999
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 204.65 157.34 114.44 159.43 116.99 204.61 200.33 0.35%
EPS 0.18 0.61 -14.90 -1.97 -5.19 5.70 13.63 -51.35%
DPS 0.00 0.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4798 0.3999 0.7797 0.9797 1.1696 1.1496 1.0996 -12.89%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.295 0.115 0.15 0.27 0.175 0.475 0.97 -
P/RPS 0.14 0.07 0.13 0.17 0.15 0.23 0.48 -18.54%
P/EPS 162.25 18.79 -1.01 -13.72 -3.37 8.32 7.12 68.29%
EY 0.62 5.32 -99.33 -7.29 -29.69 12.01 14.05 -40.52%
DY 0.00 5.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.29 0.19 0.28 0.15 0.41 0.88 -5.91%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 29/05/23 31/05/22 09/06/21 30/06/20 29/05/19 31/05/18 -
Price 0.64 0.105 0.145 0.24 0.28 0.43 0.94 -
P/RPS 0.31 0.07 0.13 0.15 0.24 0.21 0.47 -6.69%
P/EPS 352.00 17.16 -0.97 -12.19 -5.39 7.54 6.90 92.46%
EY 0.28 5.83 -102.76 -8.20 -18.56 13.27 14.50 -48.17%
DY 0.00 5.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.26 0.19 0.24 0.24 0.37 0.85 7.73%

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