[SENDAI] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 37.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 240,254 257,699 248,961 313,294 254,413 258,145 207,850 10.11%
PBT 25,754 33,866 31,253 35,329 31,879 42,482 26,328 -1.45%
Tax -158 -1,563 -1,491 -816 -1,163 -1,639 -851 -67.35%
NP 25,596 32,303 29,762 34,513 30,716 40,843 25,477 0.31%
-
NP to SH 25,513 30,492 27,249 36,424 26,438 34,034 22,559 8.52%
-
Tax Rate 0.61% 4.62% 4.77% 2.31% 3.65% 3.86% 3.23% -
Total Cost 214,658 225,396 219,199 278,781 223,697 217,302 182,373 11.44%
-
Net Worth 773,121 766,169 735,413 720,400 684,955 371,176 333,751 74.80%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 15,462 - - 6,732 - - - -
Div Payout % 60.61% - - 18.48% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 773,121 766,169 735,413 720,400 684,955 371,176 333,751 74.80%
NOSH 773,121 773,908 774,119 673,271 640,145 571,040 27,999 808.05%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.65% 12.54% 11.95% 11.02% 12.07% 15.82% 12.26% -
ROE 3.30% 3.98% 3.71% 5.06% 3.86% 9.17% 6.76% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 31.08 33.30 32.16 46.53 39.74 45.21 742.34 -87.87%
EPS 3.30 3.94 3.52 5.41 4.13 5.96 80.57 -88.04%
DPS 2.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 0.95 1.07 1.07 0.65 11.92 -80.74%
Adjusted Per Share Value based on latest NOSH - 673,271
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 30.75 32.99 31.87 40.10 32.56 33.04 26.60 10.11%
EPS 3.27 3.90 3.49 4.66 3.38 4.36 2.89 8.55%
DPS 1.98 0.00 0.00 0.86 0.00 0.00 0.00 -
NAPS 0.9896 0.9807 0.9413 0.9221 0.8767 0.4751 0.4272 74.80%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 - - -
Price 1.48 1.63 1.69 1.70 1.52 0.00 0.00 -
P/RPS 4.76 4.90 5.25 3.65 3.82 0.00 0.00 -
P/EPS 44.85 41.37 48.01 31.42 36.80 0.00 0.00 -
EY 2.23 2.42 2.08 3.18 2.72 0.00 0.00 -
DY 1.35 0.00 0.00 0.59 0.00 0.00 0.00 -
P/NAPS 1.48 1.65 1.78 1.59 1.42 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 30/08/12 23/05/12 28/02/12 10/11/11 19/08/11 29/06/11 -
Price 1.39 1.49 1.63 1.73 1.57 1.68 0.00 -
P/RPS 4.47 4.47 5.07 3.72 3.95 3.72 0.00 -
P/EPS 42.12 37.82 46.31 31.98 38.01 28.19 0.00 -
EY 2.37 2.64 2.16 3.13 2.63 3.55 0.00 -
DY 1.44 0.00 0.00 0.58 0.00 0.00 0.00 -
P/NAPS 1.39 1.51 1.72 1.62 1.47 2.58 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