[SENDAI] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -31.06%
YoY- -50.13%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 906,530 922,884 965,050 969,057 981,376 972,728 1,021,253 -7.65%
PBT 38,140 45,232 39,465 57,413 84,770 101,856 136,952 -57.45%
Tax -3,878 -3,836 -6,795 -1,502 -1,364 -1,540 -15,456 -60.31%
NP 34,262 41,396 32,670 55,910 83,406 100,316 121,496 -57.09%
-
NP to SH 36,582 43,964 32,636 55,360 80,304 94,716 115,362 -53.59%
-
Tax Rate 10.17% 8.48% 17.22% 2.62% 1.61% 1.51% 11.29% -
Total Cost 872,268 881,488 932,380 913,146 897,970 872,412 899,757 -2.05%
-
Net Worth 837,045 851,415 844,423 844,343 835,532 820,252 781,984 4.65%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 15,500 - 7,747 20,656 30,945 - 30,969 -37.04%
Div Payout % 42.37% - 23.74% 37.31% 38.54% - 26.85% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 837,045 851,415 844,423 844,343 835,532 820,252 781,984 4.65%
NOSH 775,042 774,014 774,700 774,626 773,641 773,823 774,241 0.06%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.78% 4.49% 3.39% 5.77% 8.50% 10.31% 11.90% -
ROE 4.37% 5.16% 3.86% 6.56% 9.61% 11.55% 14.75% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 116.97 119.23 124.57 125.10 126.85 125.70 131.90 -7.71%
EPS 4.72 5.68 4.22 7.15 10.38 12.24 14.90 -53.62%
DPS 2.00 0.00 1.00 2.67 4.00 0.00 4.00 -37.08%
NAPS 1.08 1.10 1.09 1.09 1.08 1.06 1.01 4.58%
Adjusted Per Share Value based on latest NOSH - 760,555
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 116.07 118.17 123.57 124.08 125.66 124.55 130.76 -7.65%
EPS 4.68 5.63 4.18 7.09 10.28 12.13 14.77 -53.62%
DPS 1.98 0.00 0.99 2.64 3.96 0.00 3.97 -37.18%
NAPS 1.0718 1.0902 1.0812 1.0811 1.0698 1.0503 1.0013 4.65%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.96 1.03 1.04 1.44 1.45 1.17 1.33 -
P/RPS 0.82 0.86 0.83 1.15 1.14 0.93 1.01 -13.00%
P/EPS 20.34 18.13 24.69 20.15 13.97 9.56 8.93 73.37%
EY 4.92 5.51 4.05 4.96 7.16 10.46 11.20 -42.29%
DY 2.08 0.00 0.96 1.85 2.76 0.00 3.01 -21.89%
P/NAPS 0.89 0.94 0.95 1.32 1.34 1.10 1.32 -23.16%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 26/05/14 27/02/14 28/11/13 27/08/13 21/05/13 25/02/13 -
Price 0.975 1.05 0.975 1.29 1.44 1.40 1.15 -
P/RPS 0.83 0.88 0.78 1.03 1.14 1.11 0.87 -3.09%
P/EPS 20.66 18.49 23.14 18.05 13.87 11.44 7.72 93.10%
EY 4.84 5.41 4.32 5.54 7.21 8.74 12.96 -48.23%
DY 2.05 0.00 1.03 2.07 2.78 0.00 3.48 -29.79%
P/NAPS 0.90 0.95 0.89 1.18 1.33 1.32 1.14 -14.61%

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