[SENDAI] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -2.85%
YoY- 113.11%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,015,474 1,021,253 1,060,208 1,074,367 1,074,813 1,033,702 720,408 25.69%
PBT 131,163 136,952 126,202 132,327 140,943 136,018 100,689 19.25%
Tax -14,350 -15,456 -4,028 -5,033 -5,109 -4,469 -3,653 148.75%
NP 116,813 121,496 122,174 127,294 135,834 131,549 97,036 13.15%
-
NP to SH 111,792 115,362 119,678 120,603 124,145 119,455 83,031 21.90%
-
Tax Rate 10.94% 11.29% 3.19% 3.80% 3.62% 3.29% 3.63% -
Total Cost 898,661 899,757 938,034 947,073 938,979 902,153 623,372 27.58%
-
Net Worth 820,252 781,423 773,121 766,169 735,413 720,400 640,145 17.95%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 30,936 30,936 22,195 6,732 6,732 6,732 - -
Div Payout % 27.67% 26.82% 18.55% 5.58% 5.42% 5.64% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 820,252 781,423 773,121 766,169 735,413 720,400 640,145 17.95%
NOSH 773,823 773,686 773,121 773,908 774,119 673,271 640,145 13.46%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 11.50% 11.90% 11.52% 11.85% 12.64% 12.73% 13.47% -
ROE 13.63% 14.76% 15.48% 15.74% 16.88% 16.58% 12.97% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 131.23 132.00 137.13 138.82 138.84 153.53 112.54 10.77%
EPS 14.45 14.91 15.48 15.58 16.04 17.74 12.97 7.46%
DPS 4.00 4.00 2.87 0.87 0.87 1.00 0.00 -
NAPS 1.06 1.01 1.00 0.99 0.95 1.07 1.00 3.95%
Adjusted Per Share Value based on latest NOSH - 773,908
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 130.02 130.76 135.75 137.56 137.62 132.36 92.24 25.69%
EPS 14.31 14.77 15.32 15.44 15.90 15.30 10.63 21.89%
DPS 3.96 3.96 2.84 0.86 0.86 0.86 0.00 -
NAPS 1.0503 1.0005 0.9899 0.981 0.9416 0.9224 0.8196 17.96%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.17 1.33 1.48 1.63 1.69 1.70 1.52 -
P/RPS 0.89 1.01 1.08 1.17 1.22 1.11 1.35 -24.23%
P/EPS 8.10 8.92 9.56 10.46 10.54 9.58 11.72 -21.81%
EY 12.35 11.21 10.46 9.56 9.49 10.44 8.53 27.95%
DY 3.42 3.01 1.94 0.53 0.51 0.59 0.00 -
P/NAPS 1.10 1.32 1.48 1.65 1.78 1.59 1.52 -19.37%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 25/02/13 26/11/12 30/08/12 23/05/12 28/02/12 - -
Price 1.40 1.15 1.39 1.49 1.63 1.73 0.00 -
P/RPS 1.07 0.87 1.01 1.07 1.17 1.13 0.00 -
P/EPS 9.69 7.71 8.98 9.56 10.16 9.75 0.00 -
EY 10.32 12.97 11.14 10.46 9.84 10.26 0.00 -
DY 2.86 3.48 2.07 0.58 0.53 0.58 0.00 -
P/NAPS 1.32 1.14 1.39 1.51 1.72 1.62 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