[SENDAI] QoQ TTM 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- 43.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,060,208 1,074,367 1,074,813 1,033,702 720,408 465,995 207,850 195.44%
PBT 126,202 132,327 140,943 136,018 100,689 68,810 26,328 183.48%
Tax -4,028 -5,033 -5,109 -4,469 -3,653 -2,490 -851 181.11%
NP 122,174 127,294 135,834 131,549 97,036 66,320 25,477 183.56%
-
NP to SH 119,678 120,603 124,145 119,455 83,031 56,593 22,559 203.25%
-
Tax Rate 3.19% 3.80% 3.62% 3.29% 3.63% 3.62% 3.23% -
Total Cost 938,034 947,073 938,979 902,153 623,372 399,675 182,373 197.08%
-
Net Worth 773,121 766,169 735,413 720,400 640,145 0 307,991 84.39%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 22,195 6,732 6,732 6,732 - - - -
Div Payout % 18.55% 5.58% 5.42% 5.64% - - - -
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 773,121 766,169 735,413 720,400 640,145 0 307,991 84.39%
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 11.52% 11.85% 12.64% 12.73% 13.47% 14.23% 12.26% -
ROE 15.48% 15.74% 16.88% 16.58% 12.97% 0.00% 7.32% -
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 137.13 138.82 138.84 153.53 112.54 81.60 742.34 -67.46%
EPS 15.48 15.58 16.04 17.74 12.97 9.91 80.57 -66.60%
DPS 2.87 0.87 0.87 1.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 0.95 1.07 1.00 0.00 11.00 -79.69%
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 135.71 137.52 137.58 132.31 92.21 59.65 26.60 195.48%
EPS 15.32 15.44 15.89 15.29 10.63 7.24 2.89 203.10%
DPS 2.84 0.86 0.86 0.86 0.00 0.00 0.00 -
NAPS 0.9896 0.9807 0.9413 0.9221 0.8194 0.00 0.3942 84.40%
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 1.08 1.17 1.22 1.11 1.35 0.00 0.00 -
P/EPS 9.56 10.46 10.54 9.58 11.72 0.00 0.00 -
EY 10.46 9.56 9.49 10.44 8.53 0.00 0.00 -
DY 1.94 0.53 0.51 0.59 0.00 0.00 0.00 -
P/NAPS 1.48 1.65 1.78 1.59 1.52 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 - - - -
Price 1.39 1.49 1.63 1.73 0.00 0.00 0.00 -
P/RPS 1.01 1.07 1.17 1.13 0.00 0.00 0.00 -
P/EPS 8.98 9.56 10.16 9.75 0.00 0.00 0.00 -
EY 11.14 10.46 9.84 10.26 0.00 0.00 0.00 -
DY 2.07 0.58 0.53 0.58 0.00 0.00 0.00 -
P/NAPS 1.39 1.51 1.72 1.62 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