[SENDAI] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -3.61%
YoY- -3.43%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,001,132 1,005,281 1,015,474 1,021,253 1,060,208 1,074,367 1,074,813 -4.61%
PBT 89,139 114,218 131,163 136,952 126,202 132,327 140,943 -26.29%
Tax -13,369 -13,084 -14,350 -15,456 -4,028 -5,033 -5,109 89.78%
NP 75,770 101,134 116,813 121,496 122,174 127,294 135,834 -32.21%
-
NP to SH 73,629 97,773 111,792 115,362 119,678 120,603 124,145 -29.38%
-
Tax Rate 15.00% 11.46% 10.94% 11.29% 3.19% 3.80% 3.62% -
Total Cost 925,362 904,147 898,661 899,757 938,034 947,073 938,979 -0.96%
-
Net Worth 829,005 835,250 820,252 781,423 773,121 766,169 735,413 8.30%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 30,941 46,403 30,936 30,936 22,195 6,732 6,732 176.17%
Div Payout % 42.02% 47.46% 27.67% 26.82% 18.55% 5.58% 5.42% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 829,005 835,250 820,252 781,423 773,121 766,169 735,413 8.30%
NOSH 760,555 773,380 773,823 773,686 773,121 773,908 774,119 -1.17%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.57% 10.06% 11.50% 11.90% 11.52% 11.85% 12.64% -
ROE 8.88% 11.71% 13.63% 14.76% 15.48% 15.74% 16.88% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 131.63 129.99 131.23 132.00 137.13 138.82 138.84 -3.48%
EPS 9.68 12.64 14.45 14.91 15.48 15.58 16.04 -28.56%
DPS 4.00 6.00 4.00 4.00 2.87 0.87 0.87 176.24%
NAPS 1.09 1.08 1.06 1.01 1.00 0.99 0.95 9.58%
Adjusted Per Share Value based on latest NOSH - 773,686
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 128.19 128.72 130.02 130.76 135.75 137.56 137.62 -4.61%
EPS 9.43 12.52 14.31 14.77 15.32 15.44 15.90 -29.38%
DPS 3.96 5.94 3.96 3.96 2.84 0.86 0.86 176.52%
NAPS 1.0615 1.0695 1.0503 1.0005 0.9899 0.981 0.9416 8.31%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.44 1.45 1.17 1.33 1.48 1.63 1.69 -
P/RPS 1.09 1.12 0.89 1.01 1.08 1.17 1.22 -7.23%
P/EPS 14.87 11.47 8.10 8.92 9.56 10.46 10.54 25.76%
EY 6.72 8.72 12.35 11.21 10.46 9.56 9.49 -20.53%
DY 2.78 4.14 3.42 3.01 1.94 0.53 0.51 209.41%
P/NAPS 1.32 1.34 1.10 1.32 1.48 1.65 1.78 -18.05%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 27/08/13 21/05/13 25/02/13 26/11/12 30/08/12 23/05/12 -
Price 1.29 1.44 1.40 1.15 1.39 1.49 1.63 -
P/RPS 0.98 1.11 1.07 0.87 1.01 1.07 1.17 -11.13%
P/EPS 13.33 11.39 9.69 7.71 8.98 9.56 10.16 19.82%
EY 7.50 8.78 10.32 12.97 11.14 10.46 9.84 -16.54%
DY 3.10 4.17 2.86 3.48 2.07 0.58 0.53 224.28%
P/NAPS 1.18 1.33 1.32 1.14 1.39 1.51 1.72 -22.19%

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