[SENDAI] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -77.19%
YoY- 20.79%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,021,253 746,914 506,660 248,961 1,033,702 720,408 465,995 68.31%
PBT 136,952 90,873 66,119 31,253 136,018 100,689 68,810 57.89%
Tax -15,456 -3,212 -4,054 -1,491 -4,469 -3,653 -2,490 235.88%
NP 121,496 87,661 62,065 29,762 131,549 97,036 66,320 49.44%
-
NP to SH 115,362 83,254 57,741 27,249 119,455 83,031 56,593 60.42%
-
Tax Rate 11.29% 3.53% 6.13% 4.77% 3.29% 3.63% 3.62% -
Total Cost 899,757 659,253 444,595 219,199 902,153 623,372 399,675 71.34%
-
Net Worth 781,984 773,736 766,267 735,413 720,907 684,462 371,570 63.85%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 30,969 15,474 - - 6,737 - - -
Div Payout % 26.85% 18.59% - - 5.64% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 781,984 773,736 766,267 735,413 720,907 684,462 371,570 63.85%
NOSH 774,241 773,736 774,008 774,119 673,745 639,684 571,646 22.30%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.90% 11.74% 12.25% 11.95% 12.73% 13.47% 14.23% -
ROE 14.75% 10.76% 7.54% 3.71% 16.57% 12.13% 15.23% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 131.90 96.53 65.46 32.16 153.43 112.62 81.52 37.62%
EPS 14.90 10.76 7.46 3.52 17.73 12.98 9.90 31.16%
DPS 4.00 2.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.01 1.00 0.99 0.95 1.07 1.07 0.65 33.97%
Adjusted Per Share Value based on latest NOSH - 774,119
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 130.72 95.60 64.85 31.87 132.31 92.21 59.65 68.31%
EPS 14.77 10.66 7.39 3.49 15.29 10.63 7.24 60.50%
DPS 3.96 1.98 0.00 0.00 0.86 0.00 0.00 -
NAPS 1.0009 0.9904 0.9808 0.9413 0.9228 0.8761 0.4756 63.85%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 - -
Price 1.33 1.48 1.63 1.69 1.70 1.52 0.00 -
P/RPS 1.01 1.53 2.49 5.25 1.11 1.35 0.00 -
P/EPS 8.93 13.75 21.85 48.01 9.59 11.71 0.00 -
EY 11.20 7.27 4.58 2.08 10.43 8.54 0.00 -
DY 3.01 1.35 0.00 0.00 0.59 0.00 0.00 -
P/NAPS 1.32 1.48 1.65 1.78 1.59 1.42 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 30/08/12 23/05/12 28/02/12 10/11/11 19/08/11 -
Price 1.15 1.39 1.49 1.63 1.73 1.57 1.68 -
P/RPS 0.87 1.44 2.28 5.07 1.13 1.39 2.06 -43.56%
P/EPS 7.72 12.92 19.97 46.31 9.76 12.10 16.97 -40.70%
EY 12.96 7.74 5.01 2.16 10.25 8.27 5.89 68.76%
DY 3.48 1.44 0.00 0.00 0.58 0.00 0.00 -
P/NAPS 1.14 1.39 1.51 1.72 1.62 1.47 2.58 -41.84%

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