[SENDAI] QoQ 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- -25.19%
YoY- 20.79%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 274,339 240,254 257,699 248,961 313,294 254,413 258,145 4.12%
PBT 46,079 25,754 33,866 31,253 35,329 31,879 42,482 5.54%
Tax -12,244 -158 -1,563 -1,491 -816 -1,163 -1,639 279.82%
NP 33,835 25,596 32,303 29,762 34,513 30,716 40,843 -11.74%
-
NP to SH 32,108 25,513 30,492 27,249 36,424 26,438 34,034 -3.79%
-
Tax Rate 26.57% 0.61% 4.62% 4.77% 2.31% 3.65% 3.86% -
Total Cost 240,504 214,658 225,396 219,199 278,781 223,697 217,302 6.96%
-
Net Worth 781,423 773,121 766,169 735,413 720,400 684,955 371,176 63.89%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 15,473 15,462 - - 6,732 - - -
Div Payout % 48.19% 60.61% - - 18.48% - - -
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 781,423 773,121 766,169 735,413 720,400 684,955 371,176 63.89%
NOSH 773,686 773,121 773,908 774,119 673,271 640,145 571,040 22.32%
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 12.33% 10.65% 12.54% 11.95% 11.02% 12.07% 15.82% -
ROE 4.11% 3.30% 3.98% 3.71% 5.06% 3.86% 9.17% -
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 35.46 31.08 33.30 32.16 46.53 39.74 45.21 -14.88%
EPS 4.15 3.30 3.94 3.52 5.41 4.13 5.96 -21.35%
DPS 2.00 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 35.12 30.75 32.99 31.87 40.10 32.56 33.04 4.13%
EPS 4.11 3.27 3.90 3.49 4.66 3.38 4.36 -3.84%
DPS 1.98 1.98 0.00 0.00 0.86 0.00 0.00 -
NAPS 1.0002 0.9896 0.9807 0.9413 0.9221 0.8767 0.4751 63.89%
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 3.75 4.76 4.90 5.25 3.65 3.82 0.00 -
P/EPS 32.05 44.85 41.37 48.01 31.42 36.80 0.00 -
EY 3.12 2.23 2.42 2.08 3.18 2.72 0.00 -
DY 1.50 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 3.24 4.47 4.47 5.07 3.72 3.95 3.72 -8.76%
P/EPS 27.71 42.12 37.82 46.31 31.98 38.01 28.19 -1.13%
EY 3.61 2.37 2.64 2.16 3.13 2.63 3.55 1.11%
DY 1.74 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