[SENDAI] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 150.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,074,813 1,033,702 720,408 465,995 207,850 0 -
PBT 140,943 136,018 100,689 68,810 26,328 0 -
Tax -5,109 -4,469 -3,653 -2,490 -851 0 -
NP 135,834 131,549 97,036 66,320 25,477 0 -
-
NP to SH 124,145 119,455 83,031 56,593 22,559 0 -
-
Tax Rate 3.62% 3.29% 3.63% 3.62% 3.23% - -
Total Cost 938,979 902,153 623,372 399,675 182,373 0 -
-
Net Worth 735,413 720,400 640,145 0 307,991 0 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 6,732 6,732 - - - - -
Div Payout % 5.42% 5.64% - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 735,413 720,400 640,145 0 307,991 0 -
NOSH 774,119 673,271 640,145 571,040 27,999 0 -
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.64% 12.73% 13.47% 14.23% 12.26% 0.00% -
ROE 16.88% 16.58% 12.97% 0.00% 7.32% 0.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 138.84 153.53 112.54 81.60 742.34 0.00 -
EPS 16.04 17.74 12.97 9.91 80.57 0.00 -
DPS 0.87 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.07 1.00 0.00 11.00 0.47 75.64%
Adjusted Per Share Value based on latest NOSH - 571,040
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 137.62 132.36 92.24 59.67 26.61 0.00 -
EPS 15.90 15.30 10.63 7.25 2.89 0.00 -
DPS 0.86 0.86 0.00 0.00 0.00 0.00 -
NAPS 0.9416 0.9224 0.8196 0.00 0.3944 0.47 74.40%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/03/12 30/12/11 30/09/11 - - - -
Price 1.69 1.70 1.52 0.00 0.00 0.00 -
P/RPS 1.22 1.11 1.35 0.00 0.00 0.00 -
P/EPS 10.54 9.58 11.72 0.00 0.00 0.00 -
EY 9.49 10.44 8.53 0.00 0.00 0.00 -
DY 0.51 0.59 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.59 1.52 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/05/12 28/02/12 - - - - -
Price 1.63 1.73 0.00 0.00 0.00 0.00 -
P/RPS 1.17 1.13 0.00 0.00 0.00 0.00 -
P/EPS 10.16 9.75 0.00 0.00 0.00 0.00 -
EY 9.84 10.26 0.00 0.00 0.00 0.00 -
DY 0.53 0.58 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.62 0.00 0.00 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