[SENDAI] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -16.33%
YoY- -3.5%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 247,506 243,182 274,339 240,254 257,699 248,961 313,294 -14.55%
PBT 16,921 25,464 46,079 25,754 33,866 31,253 35,329 -38.81%
Tax -297 -385 -12,244 -158 -1,563 -1,491 -816 -49.05%
NP 16,624 25,079 33,835 25,596 32,303 29,762 34,513 -38.58%
-
NP to SH 16,473 23,679 32,108 25,513 30,492 27,249 36,424 -41.10%
-
Tax Rate 1.76% 1.51% 26.57% 0.61% 4.62% 4.77% 2.31% -
Total Cost 230,882 218,103 240,504 214,658 225,396 219,199 278,781 -11.82%
-
Net Worth 835,250 820,252 781,423 773,121 766,169 735,413 720,400 10.37%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 15,467 - 15,473 15,462 - - 6,732 74.20%
Div Payout % 93.90% - 48.19% 60.61% - - 18.48% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 835,250 820,252 781,423 773,121 766,169 735,413 720,400 10.37%
NOSH 773,380 773,823 773,686 773,121 773,908 774,119 673,271 9.69%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.72% 10.31% 12.33% 10.65% 12.54% 11.95% 11.02% -
ROE 1.97% 2.89% 4.11% 3.30% 3.98% 3.71% 5.06% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 32.00 31.43 35.46 31.08 33.30 32.16 46.53 -22.10%
EPS 2.13 3.06 4.15 3.30 3.94 3.52 5.41 -46.31%
DPS 2.00 0.00 2.00 2.00 0.00 0.00 1.00 58.80%
NAPS 1.08 1.06 1.01 1.00 0.99 0.95 1.07 0.62%
Adjusted Per Share Value based on latest NOSH - 773,121
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 31.69 31.14 35.13 30.76 33.00 31.88 40.11 -14.54%
EPS 2.11 3.03 4.11 3.27 3.90 3.49 4.66 -41.06%
DPS 1.98 0.00 1.98 1.98 0.00 0.00 0.86 74.44%
NAPS 1.0695 1.0503 1.0005 0.9899 0.981 0.9416 0.9224 10.37%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.45 1.17 1.33 1.48 1.63 1.69 1.70 -
P/RPS 4.53 3.72 3.75 4.76 4.90 5.25 3.65 15.50%
P/EPS 68.08 38.24 32.05 44.85 41.37 48.01 31.42 67.52%
EY 1.47 2.62 3.12 2.23 2.42 2.08 3.18 -40.24%
DY 1.38 0.00 1.50 1.35 0.00 0.00 0.59 76.29%
P/NAPS 1.34 1.10 1.32 1.48 1.65 1.78 1.59 -10.78%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 21/05/13 25/02/13 26/11/12 30/08/12 23/05/12 28/02/12 -
Price 1.44 1.40 1.15 1.39 1.49 1.63 1.73 -
P/RPS 4.50 4.45 3.24 4.47 4.47 5.07 3.72 13.54%
P/EPS 67.61 45.75 27.71 42.12 37.82 46.31 31.98 64.79%
EY 1.48 2.19 3.61 2.37 2.64 2.16 3.13 -39.33%
DY 1.39 0.00 1.74 1.44 0.00 0.00 0.58 79.17%
P/NAPS 1.33 1.32 1.14 1.39 1.51 1.72 1.62 -12.33%

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