[SENDAI] QoQ Cumulative 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- 111.9%
YoY- 2.03%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 243,182 1,021,253 746,914 506,660 248,961 1,033,702 720,408 -51.48%
PBT 25,464 136,952 90,873 66,119 31,253 136,018 100,689 -59.97%
Tax -385 -15,456 -3,212 -4,054 -1,491 -4,469 -3,653 -77.65%
NP 25,079 121,496 87,661 62,065 29,762 131,549 97,036 -59.39%
-
NP to SH 23,679 115,362 83,254 57,741 27,249 119,455 83,031 -56.64%
-
Tax Rate 1.51% 11.29% 3.53% 6.13% 4.77% 3.29% 3.63% -
Total Cost 218,103 899,757 659,253 444,595 219,199 902,153 623,372 -50.31%
-
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 15,474 - - 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 2.89% 14.75% 10.76% 7.54% 3.71% 16.57% 12.13% -
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 31.43 131.90 96.53 65.46 32.16 153.43 112.62 -57.26%
EPS 3.06 14.90 10.76 7.46 3.52 17.73 12.98 -61.80%
DPS 0.00 4.00 2.00 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 31.13 130.72 95.60 64.85 31.87 132.31 92.21 -51.48%
EPS 3.03 14.77 10.66 7.39 3.49 15.29 10.63 -56.65%
DPS 0.00 3.96 1.98 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 3.72 1.01 1.53 2.49 5.25 1.11 1.35 96.42%
P/EPS 38.24 8.93 13.75 21.85 48.01 9.59 11.71 119.95%
EY 2.62 11.20 7.27 4.58 2.08 10.43 8.54 -54.47%
DY 0.00 3.01 1.35 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 4.45 0.87 1.44 2.28 5.07 1.13 1.39 117.06%
P/EPS 45.75 7.72 12.92 19.97 46.31 9.76 12.10 142.50%
EY 2.19 12.96 7.74 5.01 2.16 10.25 8.27 -58.72%
DY 0.00 3.48 1.44 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