[SENDAI] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 69.57%
YoY- -30.46%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 230,721 965,050 726,793 490,688 243,182 1,021,253 746,914 -54.33%
PBT 11,308 39,465 43,060 42,385 25,464 136,952 90,873 -75.10%
Tax -959 -6,795 -1,127 -682 -385 -15,456 -3,212 -55.36%
NP 10,349 32,670 41,933 41,703 25,079 121,496 87,661 -75.96%
-
NP to SH 10,991 32,636 41,520 40,152 23,679 115,362 83,254 -74.10%
-
Tax Rate 8.48% 17.22% 2.62% 1.61% 1.51% 11.29% 3.53% -
Total Cost 220,372 932,380 684,860 448,985 218,103 899,757 659,253 -51.86%
-
Net Worth 851,415 844,423 844,343 835,532 820,252 781,984 773,736 6.59%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 7,747 15,492 15,472 - 30,969 15,474 -
Div Payout % - 23.74% 37.31% 38.54% - 26.85% 18.59% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 851,415 844,423 844,343 835,532 820,252 781,984 773,736 6.59%
NOSH 774,014 774,700 774,626 773,641 773,823 774,241 773,736 0.02%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.49% 3.39% 5.77% 8.50% 10.31% 11.90% 11.74% -
ROE 1.29% 3.86% 4.92% 4.81% 2.89% 14.75% 10.76% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.81 124.57 93.82 63.43 31.43 131.90 96.53 -54.34%
EPS 1.42 4.22 5.36 5.19 3.06 14.90 10.76 -74.11%
DPS 0.00 1.00 2.00 2.00 0.00 4.00 2.00 -
NAPS 1.10 1.09 1.09 1.08 1.06 1.01 1.00 6.56%
Adjusted Per Share Value based on latest NOSH - 773,380
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.54 123.57 93.06 62.83 31.14 130.76 95.64 -54.33%
EPS 1.41 4.18 5.32 5.14 3.03 14.77 10.66 -74.07%
DPS 0.00 0.99 1.98 1.98 0.00 3.97 1.98 -
NAPS 1.0902 1.0812 1.0811 1.0698 1.0503 1.0013 0.9907 6.59%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.03 1.04 1.44 1.45 1.17 1.33 1.48 -
P/RPS 3.46 0.83 1.53 2.29 3.72 1.01 1.53 72.37%
P/EPS 72.54 24.69 26.87 27.94 38.24 8.93 13.75 203.35%
EY 1.38 4.05 3.72 3.58 2.62 11.20 7.27 -67.00%
DY 0.00 0.96 1.39 1.38 0.00 3.01 1.35 -
P/NAPS 0.94 0.95 1.32 1.34 1.10 1.32 1.48 -26.13%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 27/02/14 28/11/13 27/08/13 21/05/13 25/02/13 26/11/12 -
Price 1.05 0.975 1.29 1.44 1.40 1.15 1.39 -
P/RPS 3.52 0.78 1.37 2.27 4.45 0.87 1.44 81.56%
P/EPS 73.94 23.14 24.07 27.75 45.75 7.72 12.92 220.28%
EY 1.35 4.32 4.16 3.60 2.19 12.96 7.74 -68.81%
DY 0.00 1.03 1.55 1.39 0.00 3.48 1.44 -
P/NAPS 0.95 0.89 1.18 1.33 1.32 1.14 1.39 -22.42%

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