[SENDAI] QoQ Cumulative 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- 3.41%
YoY- -50.13%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 453,265 230,721 965,050 726,793 490,688 243,182 1,021,253 -41.90%
PBT 19,070 11,308 39,465 43,060 42,385 25,464 136,952 -73.23%
Tax -1,939 -959 -6,795 -1,127 -682 -385 -15,456 -75.03%
NP 17,131 10,349 32,670 41,933 41,703 25,079 121,496 -73.00%
-
NP to SH 18,291 10,991 32,636 41,520 40,152 23,679 115,362 -70.80%
-
Tax Rate 10.17% 8.48% 17.22% 2.62% 1.61% 1.51% 11.29% -
Total Cost 436,134 220,372 932,380 684,860 448,985 218,103 899,757 -38.37%
-
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 7,750 - 7,747 15,492 15,472 - 30,969 -60.38%
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 2.19% 1.29% 3.86% 4.92% 4.81% 2.89% 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 58.48 29.81 124.57 93.82 63.43 31.43 131.90 -41.94%
EPS 2.36 1.42 4.22 5.36 5.19 3.06 14.90 -70.82%
DPS 1.00 0.00 1.00 2.00 2.00 0.00 4.00 -60.41%
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 58.02 29.53 123.53 93.03 62.81 31.13 130.72 -41.89%
EPS 2.34 1.41 4.18 5.31 5.14 3.03 14.77 -70.81%
DPS 0.99 0.00 0.99 1.98 1.98 0.00 3.96 -60.41%
NAPS 1.0714 1.0898 1.0809 1.0808 1.0695 1.0499 1.0009 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 1.64 3.46 0.83 1.53 2.29 3.72 1.01 38.27%
P/EPS 40.68 72.54 24.69 26.87 27.94 38.24 8.93 175.56%
EY 2.46 1.38 4.05 3.72 3.58 2.62 11.20 -63.69%
DY 1.04 0.00 0.96 1.39 1.38 0.00 3.01 -50.85%
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 1.67 3.52 0.78 1.37 2.27 4.45 0.87 54.63%
P/EPS 41.31 73.94 23.14 24.07 27.75 45.75 7.72 206.87%
EY 2.42 1.35 4.32 4.16 3.60 2.19 12.96 -67.43%
DY 1.03 0.00 1.03 1.55 1.39 0.00 3.48 -55.68%
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