[SENDAI] QoQ 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- 11.9%
YoY- -10.41%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 243,182 274,339 240,254 257,699 248,961 313,294 254,413 -2.96%
PBT 25,464 46,079 25,754 33,866 31,253 35,329 31,879 -13.89%
Tax -385 -12,244 -158 -1,563 -1,491 -816 -1,163 -52.11%
NP 25,079 33,835 25,596 32,303 29,762 34,513 30,716 -12.63%
-
NP to SH 23,679 32,108 25,513 30,492 27,249 36,424 26,438 -7.07%
-
Tax Rate 1.51% 26.57% 0.61% 4.62% 4.77% 2.31% 3.65% -
Total Cost 218,103 240,504 214,658 225,396 219,199 278,781 223,697 -1.67%
-
Net Worth 820,252 781,423 773,121 766,169 735,413 720,400 684,955 12.75%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 15,473 15,462 - - 6,732 - -
Div Payout % - 48.19% 60.61% - - 18.48% - -
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 820,252 781,423 773,121 766,169 735,413 720,400 684,955 12.75%
NOSH 773,823 773,686 773,121 773,908 774,119 673,271 640,145 13.46%
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% 12.33% 10.65% 12.54% 11.95% 11.02% 12.07% -
ROE 2.89% 4.11% 3.30% 3.98% 3.71% 5.06% 3.86% -
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 35.46 31.08 33.30 32.16 46.53 39.74 -14.46%
EPS 3.06 4.15 3.30 3.94 3.52 5.41 4.13 -18.10%
DPS 0.00 2.00 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 35.12 30.75 32.99 31.87 40.10 32.56 -2.94%
EPS 3.03 4.11 3.27 3.90 3.49 4.66 3.38 -7.02%
DPS 0.00 1.98 1.98 0.00 0.00 0.86 0.00 -
NAPS 1.0499 1.0002 0.9896 0.9807 0.9413 0.9221 0.8767 12.75%
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 3.75 4.76 4.90 5.25 3.65 3.82 -1.75%
P/EPS 38.24 32.05 44.85 41.37 48.01 31.42 36.80 2.58%
EY 2.62 3.12 2.23 2.42 2.08 3.18 2.72 -2.46%
DY 0.00 1.50 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 3.24 4.47 4.47 5.07 3.72 3.95 8.26%
P/EPS 45.75 27.71 42.12 37.82 46.31 31.98 38.01 13.13%
EY 2.19 3.61 2.37 2.64 2.16 3.13 2.63 -11.48%
DY 0.00 1.74 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