[SENDAI] YoY 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,174,865 952,589 1,015,474 1,074,813 207,850 54.14%
PBT 55,661 25,309 131,163 140,943 26,328 20.56%
Tax -9,336 -7,369 -14,350 -5,109 -851 81.91%
NP 46,325 17,940 116,813 135,834 25,477 16.11%
-
NP to SH 45,809 19,948 111,792 124,145 22,559 19.35%
-
Tax Rate 16.77% 29.12% 10.94% 3.62% 3.23% -
Total Cost 1,128,540 934,649 898,661 938,979 182,373 57.67%
-
Net Worth 973,663 851,415 820,252 735,413 307,991 33.31%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 17,457 23,212 30,936 6,732 - -
Div Payout % 38.11% 116.36% 27.67% 5.42% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 973,663 851,415 820,252 735,413 307,991 33.31%
NOSH 772,749 774,014 773,823 774,119 27,999 129.07%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 3.94% 1.88% 11.50% 12.64% 12.26% -
ROE 4.70% 2.34% 13.63% 16.88% 7.32% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 152.04 123.07 131.23 138.84 742.34 -32.70%
EPS 5.93 2.58 14.45 16.04 80.57 -47.89%
DPS 2.25 3.00 4.00 0.87 0.00 -
NAPS 1.26 1.10 1.06 0.95 11.00 -41.80%
Adjusted Per Share Value based on latest NOSH - 774,119
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 150.38 121.93 129.98 137.58 26.60 54.15%
EPS 5.86 2.55 14.31 15.89 2.89 19.31%
DPS 2.23 2.97 3.96 0.86 0.00 -
NAPS 1.2463 1.0898 1.0499 0.9413 0.3942 33.31%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 - -
Price 0.79 1.03 1.17 1.69 0.00 -
P/RPS 0.52 0.84 0.89 1.22 0.00 -
P/EPS 13.33 39.97 8.10 10.54 0.00 -
EY 7.50 2.50 12.35 9.49 0.00 -
DY 2.85 2.91 3.42 0.51 0.00 -
P/NAPS 0.63 0.94 1.10 1.78 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 28/05/15 26/05/14 21/05/13 23/05/12 - -
Price 0.72 1.05 1.40 1.63 0.00 -
P/RPS 0.47 0.85 1.07 1.17 0.00 -
P/EPS 12.15 40.74 9.69 10.16 0.00 -
EY 8.23 2.45 10.32 9.84 0.00 -
DY 3.13 2.86 2.86 0.53 0.00 -
P/NAPS 0.57 0.95 1.32 1.72 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