[SENDAI] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 7.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 995,885 1,013,320 995,844 1,033,702 960,544 931,990 831,400 12.75%
PBT 121,164 132,238 125,012 136,018 134,252 137,620 105,312 9.77%
Tax -4,282 -8,108 -5,964 -4,469 -4,870 -4,980 -3,404 16.48%
NP 116,881 124,130 119,048 131,549 129,381 132,640 101,908 9.54%
-
NP to SH 111,005 115,482 108,996 119,455 110,708 113,186 90,236 14.76%
-
Tax Rate 3.53% 6.13% 4.77% 3.29% 3.63% 3.62% 3.23% -
Total Cost 879,004 889,190 876,796 902,153 831,162 799,350 729,492 13.19%
-
Net Worth 773,736 766,267 735,413 720,907 684,462 371,570 333,751 74.89%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 20,632 - - 6,737 - - - -
Div Payout % 18.59% - - 5.64% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 773,736 766,267 735,413 720,907 684,462 371,570 333,751 74.89%
NOSH 773,736 774,008 774,119 673,745 639,684 571,646 27,999 808.53%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.74% 12.25% 11.95% 12.73% 13.47% 14.23% 12.26% -
ROE 14.35% 15.07% 14.82% 16.57% 16.17% 30.46% 27.04% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 128.71 130.92 128.64 153.43 150.16 163.04 2,969.36 -87.58%
EPS 14.35 14.92 14.08 17.73 17.31 19.80 322.28 -87.36%
DPS 2.67 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 0.95 1.07 1.07 0.65 11.92 -80.74%
Adjusted Per Share Value based on latest NOSH - 673,271
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 127.51 129.75 127.51 132.36 122.99 119.33 106.45 12.75%
EPS 14.21 14.79 13.96 15.30 14.18 14.49 11.55 14.77%
DPS 2.64 0.00 0.00 0.86 0.00 0.00 0.00 -
NAPS 0.9907 0.9811 0.9416 0.9231 0.8764 0.4758 0.4273 74.90%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 - - -
Price 1.48 1.63 1.69 1.70 1.52 0.00 0.00 -
P/RPS 1.15 1.25 1.31 1.11 1.01 0.00 0.00 -
P/EPS 10.32 10.92 12.00 9.59 8.78 0.00 0.00 -
EY 9.69 9.15 8.33 10.43 11.39 0.00 0.00 -
DY 1.80 0.00 0.00 0.59 0.00 0.00 0.00 -
P/NAPS 1.48 1.65 1.78 1.59 1.42 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 30/08/12 23/05/12 28/02/12 10/11/11 19/08/11 29/06/11 -
Price 1.39 1.49 1.63 1.73 1.57 1.68 0.00 -
P/RPS 1.08 1.14 1.27 1.13 1.05 1.03 0.00 -
P/EPS 9.69 9.99 11.58 9.76 9.07 8.48 0.00 -
EY 10.32 10.01 8.64 10.25 11.02 11.79 0.00 -
DY 1.92 0.00 0.00 0.58 0.00 0.00 0.00 -
P/NAPS 1.39 1.51 1.72 1.62 1.47 2.58 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