[SENDAI] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -12.54%
YoY- -18.93%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 952,589 965,050 1,001,132 1,005,281 1,015,474 1,021,253 1,060,208 -6.89%
PBT 25,309 39,465 89,139 114,218 131,163 136,952 126,202 -65.77%
Tax -7,369 -6,795 -13,369 -13,084 -14,350 -15,456 -4,028 49.63%
NP 17,940 32,670 75,770 101,134 116,813 121,496 122,174 -72.19%
-
NP to SH 19,948 32,636 73,629 97,773 111,792 115,362 119,678 -69.74%
-
Tax Rate 29.12% 17.22% 15.00% 11.46% 10.94% 11.29% 3.19% -
Total Cost 934,649 932,380 925,362 904,147 898,661 899,757 938,034 -0.24%
-
Net Worth 851,415 844,188 829,005 835,250 820,252 781,423 773,121 6.64%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 23,212 23,212 30,941 46,403 30,936 30,936 22,195 3.03%
Div Payout % 116.36% 71.13% 42.02% 47.46% 27.67% 26.82% 18.55% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 851,415 844,188 829,005 835,250 820,252 781,423 773,121 6.64%
NOSH 774,014 774,485 760,555 773,380 773,823 773,686 773,121 0.07%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.88% 3.39% 7.57% 10.06% 11.50% 11.90% 11.52% -
ROE 2.34% 3.87% 8.88% 11.71% 13.63% 14.76% 15.48% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 123.07 124.61 131.63 129.99 131.23 132.00 137.13 -6.96%
EPS 2.58 4.21 9.68 12.64 14.45 14.91 15.48 -69.74%
DPS 3.00 3.00 4.00 6.00 4.00 4.00 2.87 3.00%
NAPS 1.10 1.09 1.09 1.08 1.06 1.01 1.00 6.56%
Adjusted Per Share Value based on latest NOSH - 773,380
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 121.97 123.57 128.19 128.72 130.02 130.76 135.75 -6.89%
EPS 2.55 4.18 9.43 12.52 14.31 14.77 15.32 -69.77%
DPS 2.97 2.97 3.96 5.94 3.96 3.96 2.84 3.03%
NAPS 1.0902 1.0809 1.0615 1.0695 1.0503 1.0005 0.9899 6.65%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.03 1.04 1.44 1.45 1.17 1.33 1.48 -
P/RPS 0.84 0.83 1.09 1.12 0.89 1.01 1.08 -15.43%
P/EPS 39.97 24.68 14.87 11.47 8.10 8.92 9.56 159.75%
EY 2.50 4.05 6.72 8.72 12.35 11.21 10.46 -61.52%
DY 2.91 2.88 2.78 4.14 3.42 3.01 1.94 31.06%
P/NAPS 0.94 0.95 1.32 1.34 1.10 1.32 1.48 -26.13%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 27/02/14 28/11/13 27/08/13 21/05/13 25/02/13 26/11/12 -
Price 1.05 0.975 1.29 1.44 1.40 1.15 1.39 -
P/RPS 0.85 0.78 0.98 1.11 1.07 0.87 1.01 -10.87%
P/EPS 40.74 23.14 13.33 11.39 9.69 7.71 8.98 174.30%
EY 2.45 4.32 7.50 8.78 10.32 12.97 11.14 -63.59%
DY 2.86 3.08 3.10 4.17 2.86 3.48 2.07 24.07%
P/NAPS 0.95 0.89 1.18 1.33 1.32 1.14 1.39 -22.42%

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