[SENDAI] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 46.72%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 932,555 1,001,132 1,060,208 720,408 8.97%
PBT 19,430 89,139 126,202 100,689 -42.18%
Tax -8,698 -13,369 -4,028 -3,653 33.49%
NP 10,732 75,770 122,174 97,036 -51.96%
-
NP to SH 12,314 73,629 119,678 83,031 -47.03%
-
Tax Rate 44.77% 15.00% 3.19% 3.63% -
Total Cost 921,823 925,362 938,034 623,372 13.91%
-
Net Worth 841,789 829,005 773,121 640,145 9.54%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 15,510 30,941 22,195 - -
Div Payout % 125.96% 42.02% 18.55% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 841,789 829,005 773,121 640,145 9.54%
NOSH 765,263 760,555 773,121 640,145 6.12%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 1.15% 7.57% 11.52% 13.47% -
ROE 1.46% 8.88% 15.48% 12.97% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 121.86 131.63 137.13 112.54 2.68%
EPS 1.61 9.68 15.48 12.97 -50.08%
DPS 2.00 4.00 2.87 0.00 -
NAPS 1.10 1.09 1.00 1.00 3.22%
Adjusted Per Share Value based on latest NOSH - 640,145
30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 119.40 128.19 135.75 92.24 8.97%
EPS 1.58 9.43 15.32 10.63 -46.99%
DPS 1.99 3.96 2.84 0.00 -
NAPS 1.0778 1.0615 0.9899 0.8196 9.54%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.93 1.44 1.48 1.52 -
P/RPS 0.76 1.09 1.08 1.35 -17.41%
P/EPS 57.80 14.87 9.56 11.72 70.13%
EY 1.73 6.72 10.46 8.53 -41.21%
DY 2.15 2.78 1.94 0.00 -
P/NAPS 0.85 1.32 1.48 1.52 -17.59%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/14 28/11/13 26/11/12 - -
Price 0.695 1.29 1.39 0.00 -
P/RPS 0.57 0.98 1.01 0.00 -
P/EPS 43.19 13.33 8.98 0.00 -
EY 2.32 7.50 11.14 0.00 -
DY 2.88 3.10 2.07 0.00 -
P/NAPS 0.63 1.18 1.39 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