[SENDAI] YoY TTM Result on 30-Sep-2023 [#3]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 24.86%
YoY- 38.74%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,429,482 1,228,593 912,602 1,330,903 1,044,063 1,685,468 1,732,478 -3.15%
PBT 64,325 -189,582 -318,932 -68,739 -68,126 50,896 84,928 -4.52%
Tax -12,786 -6,474 -801 -10,260 -8,465 -5,914 -3,986 21.41%
NP 51,539 -196,056 -319,733 -78,999 -76,591 44,982 80,942 -7.24%
-
NP to SH 62,954 -195,484 -319,104 -81,210 -79,634 40,569 80,315 -3.97%
-
Tax Rate 19.88% - - - - 11.62% 4.69% -
Total Cost 1,377,943 1,424,649 1,232,335 1,409,902 1,120,654 1,640,486 1,651,536 -2.97%
-
Net Worth 296,874 304,589 499,839 741,949 827,858 929,388 929,388 -17.30%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - 1,171 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 296,874 304,589 499,839 741,949 827,858 929,388 929,388 -17.30%
NOSH 781,249 780,999 780,999 780,999 780,999 780,999 781,100 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 3.61% -15.96% -35.04% -5.94% -7.34% 2.67% 4.67% -
ROE 21.21% -64.18% -63.84% -10.95% -9.62% 4.37% 8.64% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 182.97 157.31 116.85 170.41 133.68 215.81 221.83 -3.15%
EPS 8.06 -25.03 -40.86 -10.40 -10.20 5.19 10.28 -3.97%
DPS 0.00 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.39 0.64 0.95 1.06 1.19 1.19 -17.31%
Adjusted Per Share Value based on latest NOSH - 780,999
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 182.97 157.26 116.81 170.36 133.64 215.74 221.76 -3.15%
EPS 8.06 -25.02 -40.85 -10.39 -10.19 5.19 10.28 -3.97%
DPS 0.00 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.3899 0.6398 0.9497 1.0597 1.1896 1.1896 -17.30%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.53 0.14 0.09 0.215 0.25 0.39 0.795 -
P/RPS 0.29 0.09 0.08 0.13 0.19 0.18 0.36 -3.53%
P/EPS 6.58 -0.56 -0.22 -2.07 -2.45 7.51 7.73 -2.64%
EY 15.20 -178.79 -453.98 -48.36 -40.79 13.32 12.94 2.71%
DY 0.00 1.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.36 0.14 0.23 0.24 0.33 0.67 12.92%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 29/11/23 29/11/22 30/11/21 30/11/20 29/11/19 29/11/18 -
Price 0.605 0.17 0.155 0.17 0.22 0.40 0.57 -
P/RPS 0.33 0.11 0.13 0.10 0.16 0.19 0.26 4.04%
P/EPS 7.51 -0.68 -0.38 -1.63 -2.16 7.70 5.54 5.19%
EY 13.32 -147.24 -263.60 -61.17 -46.35 12.99 18.04 -4.92%
DY 0.00 0.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 0.44 0.24 0.18 0.21 0.34 0.48 22.07%

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