[SENDAI] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -3.88%
YoY- 0.27%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 981,376 972,728 1,021,253 995,885 1,013,320 995,844 1,033,702 -3.40%
PBT 84,770 101,856 136,952 121,164 132,238 125,012 136,018 -27.05%
Tax -1,364 -1,540 -15,456 -4,282 -8,108 -5,964 -4,469 -54.70%
NP 83,406 100,316 121,496 116,881 124,130 119,048 131,549 -26.21%
-
NP to SH 80,304 94,716 115,362 111,005 115,482 108,996 119,455 -23.27%
-
Tax Rate 1.61% 1.51% 11.29% 3.53% 6.13% 4.77% 3.29% -
Total Cost 897,970 872,412 899,757 879,004 889,190 876,796 902,153 -0.30%
-
Net Worth 835,532 820,252 781,984 773,736 766,267 735,413 720,907 10.34%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 30,945 - 30,969 20,632 - - 6,737 176.57%
Div Payout % 38.54% - 26.85% 18.59% - - 5.64% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 835,532 820,252 781,984 773,736 766,267 735,413 720,907 10.34%
NOSH 773,641 773,823 774,241 773,736 774,008 774,119 673,745 9.66%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.50% 10.31% 11.90% 11.74% 12.25% 11.95% 12.73% -
ROE 9.61% 11.55% 14.75% 14.35% 15.07% 14.82% 16.57% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 126.85 125.70 131.90 128.71 130.92 128.64 153.43 -11.92%
EPS 10.38 12.24 14.90 14.35 14.92 14.08 17.73 -30.03%
DPS 4.00 0.00 4.00 2.67 0.00 0.00 1.00 152.19%
NAPS 1.08 1.06 1.01 1.00 0.99 0.95 1.07 0.62%
Adjusted Per Share Value based on latest NOSH - 773,121
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 125.66 124.55 130.76 127.51 129.75 127.51 132.36 -3.40%
EPS 10.28 12.13 14.77 14.21 14.79 13.96 15.30 -23.30%
DPS 3.96 0.00 3.97 2.64 0.00 0.00 0.86 177.03%
NAPS 1.0698 1.0503 1.0013 0.9907 0.9811 0.9416 0.9231 10.34%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.45 1.17 1.33 1.48 1.63 1.69 1.70 -
P/RPS 1.14 0.93 1.01 1.15 1.25 1.31 1.11 1.79%
P/EPS 13.97 9.56 8.93 10.32 10.92 12.00 9.59 28.53%
EY 7.16 10.46 11.20 9.69 9.15 8.33 10.43 -22.19%
DY 2.76 0.00 3.01 1.80 0.00 0.00 0.59 179.97%
P/NAPS 1.34 1.10 1.32 1.48 1.65 1.78 1.59 -10.78%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 21/05/13 25/02/13 26/11/12 30/08/12 23/05/12 28/02/12 -
Price 1.44 1.40 1.15 1.39 1.49 1.63 1.73 -
P/RPS 1.14 1.11 0.87 1.08 1.14 1.27 1.13 0.58%
P/EPS 13.87 11.44 7.72 9.69 9.99 11.58 9.76 26.42%
EY 7.21 8.74 12.96 10.32 10.01 8.64 10.25 -20.92%
DY 2.78 0.00 3.48 1.92 0.00 0.00 0.58 184.55%
P/NAPS 1.33 1.32 1.14 1.39 1.51 1.72 1.62 -12.33%

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