[SENDAI] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 5.95%
YoY- 2.03%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 972,728 1,021,253 995,885 1,013,320 995,844 1,033,702 960,544 0.84%
PBT 101,856 136,952 121,164 132,238 125,012 136,018 134,252 -16.80%
Tax -1,540 -15,456 -4,282 -8,108 -5,964 -4,469 -4,870 -53.55%
NP 100,316 121,496 116,881 124,130 119,048 131,549 129,381 -15.58%
-
NP to SH 94,716 115,362 111,005 115,482 108,996 119,455 110,708 -9.86%
-
Tax Rate 1.51% 11.29% 3.53% 6.13% 4.77% 3.29% 3.63% -
Total Cost 872,412 899,757 879,004 889,190 876,796 902,153 831,162 3.27%
-
Net Worth 820,252 781,984 773,736 766,267 735,413 720,907 684,462 12.81%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 30,969 20,632 - - 6,737 - -
Div Payout % - 26.85% 18.59% - - 5.64% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 820,252 781,984 773,736 766,267 735,413 720,907 684,462 12.81%
NOSH 773,823 774,241 773,736 774,008 774,119 673,745 639,684 13.51%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.31% 11.90% 11.74% 12.25% 11.95% 12.73% 13.47% -
ROE 11.55% 14.75% 14.35% 15.07% 14.82% 16.57% 16.17% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 125.70 131.90 128.71 130.92 128.64 153.43 150.16 -11.16%
EPS 12.24 14.90 14.35 14.92 14.08 17.73 17.31 -20.61%
DPS 0.00 4.00 2.67 0.00 0.00 1.00 0.00 -
NAPS 1.06 1.01 1.00 0.99 0.95 1.07 1.07 -0.62%
Adjusted Per Share Value based on latest NOSH - 773,908
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 124.51 130.72 127.47 129.70 127.47 132.31 122.95 0.84%
EPS 12.12 14.77 14.21 14.78 13.95 15.29 14.17 -9.88%
DPS 0.00 3.96 2.64 0.00 0.00 0.86 0.00 -
NAPS 1.0499 1.0009 0.9904 0.9808 0.9413 0.9228 0.8761 12.81%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.17 1.33 1.48 1.63 1.69 1.70 1.52 -
P/RPS 0.93 1.01 1.15 1.25 1.31 1.11 1.01 -5.34%
P/EPS 9.56 8.93 10.32 10.92 12.00 9.59 8.78 5.83%
EY 10.46 11.20 9.69 9.15 8.33 10.43 11.39 -5.51%
DY 0.00 3.01 1.80 0.00 0.00 0.59 0.00 -
P/NAPS 1.10 1.32 1.48 1.65 1.78 1.59 1.42 -15.63%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 25/02/13 26/11/12 30/08/12 23/05/12 28/02/12 10/11/11 -
Price 1.40 1.15 1.39 1.49 1.63 1.73 1.57 -
P/RPS 1.11 0.87 1.08 1.14 1.27 1.13 1.05 3.77%
P/EPS 11.44 7.72 9.69 9.99 11.58 9.76 9.07 16.72%
EY 8.74 12.96 10.32 10.01 8.64 10.25 11.02 -14.30%
DY 0.00 3.48 1.92 0.00 0.00 0.58 0.00 -
P/NAPS 1.32 1.14 1.39 1.51 1.72 1.62 1.47 -6.91%

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