[SENDAI] QoQ Annualized Quarter 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- -2.19%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,013,320 995,844 1,033,702 960,544 931,990 831,400 0 -
PBT 132,238 125,012 136,018 134,252 137,620 105,312 0 -
Tax -8,108 -5,964 -4,469 -4,870 -4,980 -3,404 0 -
NP 124,130 119,048 131,549 129,381 132,640 101,908 0 -
-
NP to SH 115,482 108,996 119,455 110,708 113,186 90,236 0 -
-
Tax Rate 6.13% 4.77% 3.29% 3.63% 3.62% 3.23% - -
Total Cost 889,190 876,796 902,153 831,162 799,350 729,492 0 -
-
Net Worth 766,267 735,413 720,907 684,462 371,570 333,751 0 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 6,737 - - - - -
Div Payout % - - 5.64% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 766,267 735,413 720,907 684,462 371,570 333,751 0 -
NOSH 774,008 774,119 673,745 639,684 571,646 27,999 0 -
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.25% 11.95% 12.73% 13.47% 14.23% 12.26% 0.00% -
ROE 15.07% 14.82% 16.57% 16.17% 30.46% 27.04% 0.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 130.92 128.64 153.43 150.16 163.04 2,969.36 0.00 -
EPS 14.92 14.08 17.73 17.31 19.80 322.28 0.00 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.95 1.07 1.07 0.65 11.92 0.47 64.39%
Adjusted Per Share Value based on latest NOSH - 640,145
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 129.73 127.49 132.34 122.97 119.32 106.44 0.00 -
EPS 14.78 13.95 15.29 14.17 14.49 11.55 0.00 -
DPS 0.00 0.00 0.86 0.00 0.00 0.00 0.00 -
NAPS 0.981 0.9415 0.9229 0.8763 0.4757 0.4273 0.47 63.39%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 - - - -
Price 1.63 1.69 1.70 1.52 0.00 0.00 0.00 -
P/RPS 1.25 1.31 1.11 1.01 0.00 0.00 0.00 -
P/EPS 10.92 12.00 9.59 8.78 0.00 0.00 0.00 -
EY 9.15 8.33 10.43 11.39 0.00 0.00 0.00 -
DY 0.00 0.00 0.59 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.78 1.59 1.42 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 23/05/12 28/02/12 10/11/11 19/08/11 29/06/11 - -
Price 1.49 1.63 1.73 1.57 1.68 0.00 0.00 -
P/RPS 1.14 1.27 1.13 1.05 1.03 0.00 0.00 -
P/EPS 9.99 11.58 9.76 9.07 8.48 0.00 0.00 -
EY 10.01 8.64 10.25 11.02 11.79 0.00 0.00 -
DY 0.00 0.00 0.58 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.72 1.62 1.47 2.58 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