Highlights

[SENDAI] YoY Annualized Quarter Result on 2015-06-30 [#2]

Stock [SENDAI]: EVERSENDAI CORPORATION BERHAD
Announcement Date 24-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -13.65%    YoY -     83.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,562,096 1,723,676 1,724,552 1,656,012 906,530 981,376 1,013,320 7.48%
  YoY % -9.37% -0.05% 4.14% 82.68% -7.63% -3.15% -
  Horiz. % 154.16% 170.10% 170.19% 163.42% 89.46% 96.85% 100.00%
PBT 73,702 88,920 -130,996 72,770 38,140 84,770 132,238 -9.28%
  YoY % -17.11% 167.88% -280.01% 90.80% -55.01% -35.90% -
  Horiz. % 55.73% 67.24% -99.06% 55.03% 28.84% 64.10% 100.00%
Tax -2,604 -8,126 -7,662 -3,674 -3,878 -1,364 -8,108 -17.24%
  YoY % 67.95% -6.06% -108.55% 5.26% -184.31% 83.18% -
  Horiz. % 32.12% 100.22% 94.50% 45.31% 47.83% 16.82% 100.00%
NP 71,098 80,794 -138,658 69,096 34,262 83,406 124,130 -8.87%
  YoY % -12.00% 158.27% -300.67% 101.67% -58.92% -32.81% -
  Horiz. % 57.28% 65.09% -111.70% 55.66% 27.60% 67.19% 100.00%
NP to SH 74,734 71,746 -143,414 66,994 36,582 80,304 115,482 -6.99%
  YoY % 4.16% 150.03% -314.07% 83.13% -54.45% -30.46% -
  Horiz. % 64.71% 62.13% -124.19% 58.01% 31.68% 69.54% 100.00%
Tax Rate 3.53 % 9.14 % - % 5.05 % 10.17 % 1.61 % 6.13 % -8.78%
  YoY % -61.38% 0.00% 0.00% -50.34% 531.68% -73.74% -
  Horiz. % 57.59% 149.10% 0.00% 82.38% 165.91% 26.26% 100.00%
Total Cost 1,490,998 1,642,882 1,863,210 1,586,916 872,268 897,970 889,190 8.99%
  YoY % -9.24% -11.83% 17.41% 81.93% -2.86% 0.99% -
  Horiz. % 167.68% 184.76% 209.54% 178.47% 98.10% 100.99% 100.00%
Net Worth 898,148 873,631 982,393 990,211 837,045 835,532 766,267 2.68%
  YoY % 2.81% -11.07% -0.79% 18.30% 0.18% 9.04% -
  Horiz. % 117.21% 114.01% 128.20% 129.23% 109.24% 109.04% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 19,340 15,500 30,945 - -
  YoY % 0.00% 0.00% 0.00% 24.77% -49.91% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 62.50% 50.09% 100.00% -
Div Payout % - % - % - % 28.87 % 42.37 % 38.54 % - % -
  YoY % 0.00% 0.00% 0.00% -31.86% 9.94% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 74.91% 109.94% 100.00% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 898,148 873,631 982,393 990,211 837,045 835,532 766,267 2.68%
  YoY % 2.81% -11.07% -0.79% 18.30% 0.18% 9.04% -
  Horiz. % 117.21% 114.01% 128.20% 129.23% 109.24% 109.04% 100.00%
NOSH 780,999 773,125 773,538 773,602 775,042 773,641 774,008 0.15%
  YoY % 1.02% -0.05% -0.01% -0.19% 0.18% -0.05% -
  Horiz. % 100.90% 99.89% 99.94% 99.95% 100.13% 99.95% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.55 % 4.69 % -8.04 % 4.17 % 3.78 % 8.50 % 12.25 % -15.21%
  YoY % -2.99% 158.33% -292.81% 10.32% -55.53% -30.61% -
  Horiz. % 37.14% 38.29% -65.63% 34.04% 30.86% 69.39% 100.00%
ROE 8.32 % 8.21 % -14.60 % 6.77 % 4.37 % 9.61 % 15.07 % -9.42%
  YoY % 1.34% 156.23% -315.66% 54.92% -54.53% -36.23% -
  Horiz. % 55.21% 54.48% -96.88% 44.92% 29.00% 63.77% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 200.01 222.95 222.94 214.06 116.97 126.85 130.92 7.31%
  YoY % -10.29% 0.00% 4.15% 83.00% -7.79% -3.11% -
  Horiz. % 152.77% 170.29% 170.29% 163.50% 89.34% 96.89% 100.00%
EPS 9.56 9.28 -18.54 8.66 4.72 10.38 14.92 -7.15%
  YoY % 3.02% 150.05% -314.09% 83.47% -54.53% -30.43% -
  Horiz. % 64.08% 62.20% -124.26% 58.04% 31.64% 69.57% 100.00%
DPS 0.00 0.00 0.00 2.50 2.00 4.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 25.00% -50.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 62.50% 50.00% 100.00% -
NAPS 1.1500 1.1300 1.2700 1.2800 1.0800 1.0800 0.9900 2.53%
  YoY % 1.77% -11.02% -0.78% 18.52% 0.00% 9.09% -
  Horiz. % 116.16% 114.14% 128.28% 129.29% 109.09% 109.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 780,999
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 200.01 220.70 220.81 212.04 116.07 125.66 129.75 7.48%
  YoY % -9.37% -0.05% 4.14% 82.68% -7.63% -3.15% -
  Horiz. % 154.15% 170.10% 170.18% 163.42% 89.46% 96.85% 100.00%
EPS 9.56 9.19 -18.36 8.58 4.68 10.28 14.79 -7.01%
  YoY % 4.03% 150.05% -313.99% 83.33% -54.47% -30.49% -
  Horiz. % 64.64% 62.14% -124.14% 58.01% 31.64% 69.51% 100.00%
DPS 0.00 0.00 0.00 2.48 1.98 3.96 0.00 -
  YoY % 0.00% 0.00% 0.00% 25.25% -50.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 62.63% 50.00% 100.00% -
NAPS 1.1500 1.1186 1.2579 1.2679 1.0718 1.0698 0.9811 2.68%
  YoY % 2.81% -11.07% -0.79% 18.30% 0.19% 9.04% -
  Horiz. % 117.22% 114.01% 128.21% 129.23% 109.24% 109.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.0100 1.3600 0.4650 0.9000 0.9600 1.4500 1.6300 -
P/RPS 0.50 0.61 0.21 0.42 0.82 1.14 1.25 -14.16%
  YoY % -18.03% 190.48% -50.00% -48.78% -28.07% -8.80% -
  Horiz. % 40.00% 48.80% 16.80% 33.60% 65.60% 91.20% 100.00%
P/EPS 10.55 14.66 -2.51 10.39 20.34 13.97 10.92 -0.57%
  YoY % -28.04% 684.06% -124.16% -48.92% 45.60% 27.93% -
  Horiz. % 96.61% 134.25% -22.99% 95.15% 186.26% 127.93% 100.00%
EY 9.47 6.82 -39.87 9.62 4.92 7.16 9.15 0.57%
  YoY % 38.86% 117.11% -514.45% 95.53% -31.28% -21.75% -
  Horiz. % 103.50% 74.54% -435.74% 105.14% 53.77% 78.25% 100.00%
DY 0.00 0.00 0.00 2.78 2.08 2.76 0.00 -
  YoY % 0.00% 0.00% 0.00% 33.65% -24.64% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.72% 75.36% 100.00% -
P/NAPS 0.88 1.20 0.37 0.70 0.89 1.34 1.65 -9.94%
  YoY % -26.67% 224.32% -47.14% -21.35% -33.58% -18.79% -
  Horiz. % 53.33% 72.73% 22.42% 42.42% 53.94% 81.21% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 28/08/17 29/08/16 24/08/15 28/08/14 27/08/13 30/08/12 -
Price 0.8950 1.1300 0.4400 0.7250 0.9750 1.4400 1.4900 -
P/RPS 0.45 0.51 0.20 0.34 0.83 1.14 1.14 -14.35%
  YoY % -11.76% 155.00% -41.18% -59.04% -27.19% 0.00% -
  Horiz. % 39.47% 44.74% 17.54% 29.82% 72.81% 100.00% 100.00%
P/EPS 9.35 12.18 -2.37 8.37 20.66 13.87 9.99 -1.10%
  YoY % -23.23% 613.92% -128.32% -59.49% 48.95% 38.84% -
  Horiz. % 93.59% 121.92% -23.72% 83.78% 206.81% 138.84% 100.00%
EY 10.69 8.21 -42.14 11.94 4.84 7.21 10.01 1.10%
  YoY % 30.21% 119.48% -452.93% 146.69% -32.87% -27.97% -
  Horiz. % 106.79% 82.02% -420.98% 119.28% 48.35% 72.03% 100.00%
DY 0.00 0.00 0.00 3.45 2.05 2.78 0.00 -
  YoY % 0.00% 0.00% 0.00% 68.29% -26.26% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 124.10% 73.74% 100.00% -
P/NAPS 0.78 1.00 0.35 0.57 0.90 1.33 1.51 -10.42%
  YoY % -22.00% 185.71% -38.60% -36.67% -32.33% -11.92% -
  Horiz. % 51.66% 66.23% 23.18% 37.75% 59.60% 88.08% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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!
PARTNERS & BROKERS