[SENDAI] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 3.93%
YoY- 450.31%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,021,253 1,060,208 1,074,367 1,074,813 1,033,702 720,408 465,995 68.31%
PBT 136,952 126,202 132,327 140,943 136,018 100,689 68,810 57.89%
Tax -15,456 -4,028 -5,033 -5,109 -4,469 -3,653 -2,490 235.88%
NP 121,496 122,174 127,294 135,834 131,549 97,036 66,320 49.44%
-
NP to SH 115,362 119,678 120,603 124,145 119,455 83,031 56,593 60.42%
-
Tax Rate 11.29% 3.19% 3.80% 3.62% 3.29% 3.63% 3.62% -
Total Cost 899,757 938,034 947,073 938,979 902,153 623,372 399,675 71.34%
-
Net Worth 781,423 773,121 766,169 735,413 720,400 640,145 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 30,936 22,195 6,732 6,732 6,732 - - -
Div Payout % 26.82% 18.55% 5.58% 5.42% 5.64% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 781,423 773,121 766,169 735,413 720,400 640,145 0 -
NOSH 773,686 773,121 773,908 774,119 673,271 640,145 571,040 22.32%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.90% 11.52% 11.85% 12.64% 12.73% 13.47% 14.23% -
ROE 14.76% 15.48% 15.74% 16.88% 16.58% 12.97% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 132.00 137.13 138.82 138.84 153.53 112.54 81.60 37.60%
EPS 14.91 15.48 15.58 16.04 17.74 12.97 9.91 31.13%
DPS 4.00 2.87 0.87 0.87 1.00 0.00 0.00 -
NAPS 1.01 1.00 0.99 0.95 1.07 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 774,119
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 130.72 135.71 137.52 137.58 132.31 92.21 59.65 68.31%
EPS 14.77 15.32 15.44 15.89 15.29 10.63 7.24 60.50%
DPS 3.96 2.84 0.86 0.86 0.86 0.00 0.00 -
NAPS 1.0002 0.9896 0.9807 0.9413 0.9221 0.8194 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 - -
Price 1.33 1.48 1.63 1.69 1.70 1.52 0.00 -
P/RPS 1.01 1.08 1.17 1.22 1.11 1.35 0.00 -
P/EPS 8.92 9.56 10.46 10.54 9.58 11.72 0.00 -
EY 11.21 10.46 9.56 9.49 10.44 8.53 0.00 -
DY 3.01 1.94 0.53 0.51 0.59 0.00 0.00 -
P/NAPS 1.32 1.48 1.65 1.78 1.59 1.52 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 30/08/12 23/05/12 28/02/12 - - -
Price 1.15 1.39 1.49 1.63 1.73 0.00 0.00 -
P/RPS 0.87 1.01 1.07 1.17 1.13 0.00 0.00 -
P/EPS 7.71 8.98 9.56 10.16 9.75 0.00 0.00 -
EY 12.97 11.14 10.46 9.84 10.26 0.00 0.00 -
DY 3.48 2.07 0.58 0.53 0.58 0.00 0.00 -
P/NAPS 1.14 1.39 1.51 1.72 1.62 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