[SENDAI] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 43.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 746,914 506,660 248,961 1,033,702 720,408 465,995 207,850 134.06%
PBT 90,873 66,119 31,253 136,018 100,689 68,810 26,328 127.87%
Tax -3,212 -4,054 -1,491 -4,469 -3,653 -2,490 -851 141.83%
NP 87,661 62,065 29,762 131,549 97,036 66,320 25,477 127.40%
-
NP to SH 83,254 57,741 27,249 119,455 83,031 56,593 22,559 138.24%
-
Tax Rate 3.53% 6.13% 4.77% 3.29% 3.63% 3.62% 3.23% -
Total Cost 659,253 444,595 219,199 902,153 623,372 399,675 182,373 134.98%
-
Net Worth 773,736 766,267 735,413 720,907 684,462 371,570 333,751 74.89%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 15,474 - - 6,737 - - - -
Div Payout % 18.59% - - 5.64% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 773,736 766,267 735,413 720,907 684,462 371,570 333,751 74.89%
NOSH 773,736 774,008 774,119 673,745 639,684 571,646 27,999 808.53%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.74% 12.25% 11.95% 12.73% 13.47% 14.23% 12.26% -
ROE 10.76% 7.54% 3.71% 16.57% 12.13% 15.23% 6.76% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 96.53 65.46 32.16 153.43 112.62 81.52 742.34 -74.23%
EPS 10.76 7.46 3.52 17.73 12.98 9.90 80.57 -73.77%
DPS 2.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 0.95 1.07 1.07 0.65 11.92 -80.74%
Adjusted Per Share Value based on latest NOSH - 673,271
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 95.60 64.85 31.87 132.31 92.21 59.65 26.60 134.08%
EPS 10.66 7.39 3.49 15.29 10.63 7.24 2.89 138.16%
DPS 1.98 0.00 0.00 0.86 0.00 0.00 0.00 -
NAPS 0.9904 0.9808 0.9413 0.9228 0.8761 0.4756 0.4272 74.89%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 - - -
Price 1.48 1.63 1.69 1.70 1.52 0.00 0.00 -
P/RPS 1.53 2.49 5.25 1.11 1.35 0.00 0.00 -
P/EPS 13.75 21.85 48.01 9.59 11.71 0.00 0.00 -
EY 7.27 4.58 2.08 10.43 8.54 0.00 0.00 -
DY 1.35 0.00 0.00 0.59 0.00 0.00 0.00 -
P/NAPS 1.48 1.65 1.78 1.59 1.42 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 30/08/12 23/05/12 28/02/12 10/11/11 19/08/11 29/06/11 -
Price 1.39 1.49 1.63 1.73 1.57 1.68 0.00 -
P/RPS 1.44 2.28 5.07 1.13 1.39 2.06 0.00 -
P/EPS 12.92 19.97 46.31 9.76 12.10 16.97 0.00 -
EY 7.74 5.01 2.16 10.25 8.27 5.89 0.00 -
DY 1.44 0.00 0.00 0.58 0.00 0.00 0.00 -
P/NAPS 1.39 1.51 1.72 1.62 1.47 2.58 0.00 -

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