[SENDAI] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -17.9%
YoY- -13.1%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 965,050 969,057 981,376 972,728 1,021,253 995,885 1,013,320 -3.19%
PBT 39,465 57,413 84,770 101,856 136,952 121,164 132,238 -55.24%
Tax -6,795 -1,502 -1,364 -1,540 -15,456 -4,282 -8,108 -11.08%
NP 32,670 55,910 83,406 100,316 121,496 116,881 124,130 -58.83%
-
NP to SH 32,636 55,360 80,304 94,716 115,362 111,005 115,482 -56.83%
-
Tax Rate 17.22% 2.62% 1.61% 1.51% 11.29% 3.53% 6.13% -
Total Cost 932,380 913,146 897,970 872,412 899,757 879,004 889,190 3.20%
-
Net Worth 844,423 844,343 835,532 820,252 781,984 773,736 766,267 6.67%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 7,747 20,656 30,945 - 30,969 20,632 - -
Div Payout % 23.74% 37.31% 38.54% - 26.85% 18.59% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 844,423 844,343 835,532 820,252 781,984 773,736 766,267 6.67%
NOSH 774,700 774,626 773,641 773,823 774,241 773,736 774,008 0.05%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.39% 5.77% 8.50% 10.31% 11.90% 11.74% 12.25% -
ROE 3.86% 6.56% 9.61% 11.55% 14.75% 14.35% 15.07% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 124.57 125.10 126.85 125.70 131.90 128.71 130.92 -3.25%
EPS 4.22 7.15 10.38 12.24 14.90 14.35 14.92 -56.81%
DPS 1.00 2.67 4.00 0.00 4.00 2.67 0.00 -
NAPS 1.09 1.09 1.08 1.06 1.01 1.00 0.99 6.60%
Adjusted Per Share Value based on latest NOSH - 773,823
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 123.53 124.04 125.62 124.51 130.72 127.47 129.70 -3.18%
EPS 4.18 7.09 10.28 12.12 14.77 14.21 14.78 -56.81%
DPS 0.99 2.64 3.96 0.00 3.96 2.64 0.00 -
NAPS 1.0809 1.0808 1.0695 1.0499 1.0009 0.9904 0.9808 6.67%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.04 1.44 1.45 1.17 1.33 1.48 1.63 -
P/RPS 0.83 1.15 1.14 0.93 1.01 1.15 1.25 -23.83%
P/EPS 24.69 20.15 13.97 9.56 8.93 10.32 10.92 72.00%
EY 4.05 4.96 7.16 10.46 11.20 9.69 9.15 -41.83%
DY 0.96 1.85 2.76 0.00 3.01 1.80 0.00 -
P/NAPS 0.95 1.32 1.34 1.10 1.32 1.48 1.65 -30.72%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 27/08/13 21/05/13 25/02/13 26/11/12 30/08/12 -
Price 0.975 1.29 1.44 1.40 1.15 1.39 1.49 -
P/RPS 0.78 1.03 1.14 1.11 0.87 1.08 1.14 -22.29%
P/EPS 23.14 18.05 13.87 11.44 7.72 9.69 9.99 74.79%
EY 4.32 5.54 7.21 8.74 12.96 10.32 10.01 -42.80%
DY 1.03 2.07 2.78 0.00 3.48 1.92 0.00 -
P/NAPS 0.89 1.18 1.33 1.32 1.14 1.39 1.51 -29.63%

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