[SENDAI] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -22.32%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 257,699 248,961 313,294 254,413 258,145 207,850 0 -
PBT 33,866 31,253 35,329 31,879 42,482 26,328 0 -
Tax -1,563 -1,491 -816 -1,163 -1,639 -851 0 -
NP 32,303 29,762 34,513 30,716 40,843 25,477 0 -
-
NP to SH 30,492 27,249 36,424 26,438 34,034 22,559 0 -
-
Tax Rate 4.62% 4.77% 2.31% 3.65% 3.86% 3.23% - -
Total Cost 225,396 219,199 278,781 223,697 217,302 182,373 0 -
-
Net Worth 766,169 735,413 720,400 684,955 371,176 333,751 0 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 6,732 - - - - -
Div Payout % - - 18.48% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 766,169 735,413 720,400 684,955 371,176 333,751 0 -
NOSH 773,908 774,119 673,271 640,145 571,040 27,999 0 -
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.54% 11.95% 11.02% 12.07% 15.82% 12.26% 0.00% -
ROE 3.98% 3.71% 5.06% 3.86% 9.17% 6.76% 0.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 33.30 32.16 46.53 39.74 45.21 742.34 0.00 -
EPS 3.94 3.52 5.41 4.13 5.96 80.57 0.00 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.95 1.07 1.07 0.65 11.92 0.47 64.39%
Adjusted Per Share Value based on latest NOSH - 640,145
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 32.99 31.87 40.10 32.56 33.04 26.60 0.00 -
EPS 3.90 3.49 4.66 3.38 4.36 2.89 0.00 -
DPS 0.00 0.00 0.86 0.00 0.00 0.00 0.00 -
NAPS 0.9807 0.9413 0.9221 0.8767 0.4751 0.4272 0.47 63.36%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 - - - -
Price 1.63 1.69 1.70 1.52 0.00 0.00 0.00 -
P/RPS 4.90 5.25 3.65 3.82 0.00 0.00 0.00 -
P/EPS 41.37 48.01 31.42 36.80 0.00 0.00 0.00 -
EY 2.42 2.08 3.18 2.72 0.00 0.00 0.00 -
DY 0.00 0.00 0.59 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.78 1.59 1.42 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 23/05/12 28/02/12 10/11/11 19/08/11 29/06/11 - -
Price 1.49 1.63 1.73 1.57 1.68 0.00 0.00 -
P/RPS 4.47 5.07 3.72 3.95 3.72 0.00 0.00 -
P/EPS 37.82 46.31 31.98 38.01 28.19 0.00 0.00 -
EY 2.64 2.16 3.13 2.63 3.55 0.00 0.00 -
DY 0.00 0.00 0.58 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.72 1.62 1.47 2.58 0.00 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