[SENDAI] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 38.57%
YoY- -3.43%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 726,793 490,688 243,182 1,021,253 746,914 506,660 248,961 104.12%
PBT 43,060 42,385 25,464 136,952 90,873 66,119 31,253 23.79%
Tax -1,127 -682 -385 -15,456 -3,212 -4,054 -1,491 -17.00%
NP 41,933 41,703 25,079 121,496 87,661 62,065 29,762 25.65%
-
NP to SH 41,520 40,152 23,679 115,362 83,254 57,741 27,249 32.38%
-
Tax Rate 2.62% 1.61% 1.51% 11.29% 3.53% 6.13% 4.77% -
Total Cost 684,860 448,985 218,103 899,757 659,253 444,595 219,199 113.57%
-
Net Worth 844,343 835,532 820,252 781,984 773,736 766,267 735,413 9.63%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 15,492 15,472 - 30,969 15,474 - - -
Div Payout % 37.31% 38.54% - 26.85% 18.59% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 844,343 835,532 820,252 781,984 773,736 766,267 735,413 9.63%
NOSH 774,626 773,641 773,823 774,241 773,736 774,008 774,119 0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.77% 8.50% 10.31% 11.90% 11.74% 12.25% 11.95% -
ROE 4.92% 4.81% 2.89% 14.75% 10.76% 7.54% 3.71% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 93.82 63.43 31.43 131.90 96.53 65.46 32.16 104.03%
EPS 5.36 5.19 3.06 14.90 10.76 7.46 3.52 32.32%
DPS 2.00 2.00 0.00 4.00 2.00 0.00 0.00 -
NAPS 1.09 1.08 1.06 1.01 1.00 0.99 0.95 9.58%
Adjusted Per Share Value based on latest NOSH - 773,686
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 93.03 62.81 31.13 130.72 95.60 64.85 31.87 104.11%
EPS 5.31 5.14 3.03 14.77 10.66 7.39 3.49 32.25%
DPS 1.98 1.98 0.00 3.96 1.98 0.00 0.00 -
NAPS 1.0808 1.0695 1.0499 1.0009 0.9904 0.9808 0.9413 9.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.44 1.45 1.17 1.33 1.48 1.63 1.69 -
P/RPS 1.53 2.29 3.72 1.01 1.53 2.49 5.25 -56.01%
P/EPS 26.87 27.94 38.24 8.93 13.75 21.85 48.01 -32.06%
EY 3.72 3.58 2.62 11.20 7.27 4.58 2.08 47.28%
DY 1.39 1.38 0.00 3.01 1.35 0.00 0.00 -
P/NAPS 1.32 1.34 1.10 1.32 1.48 1.65 1.78 -18.05%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 27/08/13 21/05/13 25/02/13 26/11/12 30/08/12 23/05/12 -
Price 1.29 1.44 1.40 1.15 1.39 1.49 1.63 -
P/RPS 1.37 2.27 4.45 0.87 1.44 2.28 5.07 -58.17%
P/EPS 24.07 27.75 45.75 7.72 12.92 19.97 46.31 -35.32%
EY 4.16 3.60 2.19 12.96 7.74 5.01 2.16 54.73%
DY 1.55 1.39 0.00 3.48 1.44 0.00 0.00 -
P/NAPS 1.18 1.33 1.32 1.14 1.39 1.51 1.72 -22.19%

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