[SENDAI] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -79.47%
YoY- -13.1%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 965,050 726,793 490,688 243,182 1,021,253 746,914 506,660 53.47%
PBT 39,465 43,060 42,385 25,464 136,952 90,873 66,119 -29.04%
Tax -6,795 -1,127 -682 -385 -15,456 -3,212 -4,054 40.97%
NP 32,670 41,933 41,703 25,079 121,496 87,661 62,065 -34.73%
-
NP to SH 32,636 41,520 40,152 23,679 115,362 83,254 57,741 -31.56%
-
Tax Rate 17.22% 2.62% 1.61% 1.51% 11.29% 3.53% 6.13% -
Total Cost 932,380 684,860 448,985 218,103 899,757 659,253 444,595 63.61%
-
Net Worth 844,423 844,343 835,532 820,252 781,984 773,736 766,267 6.67%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 844,423 844,343 835,532 820,252 781,984 773,736 766,267 6.67%
NOSH 774,700 774,626 773,641 773,823 774,241 773,736 774,008 0.05%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.39% 5.77% 8.50% 10.31% 11.90% 11.74% 12.25% -
ROE 3.86% 4.92% 4.81% 2.89% 14.75% 10.76% 7.54% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 124.57 93.82 63.43 31.43 131.90 96.53 65.46 53.38%
EPS 4.22 5.36 5.19 3.06 14.90 10.76 7.46 -31.53%
DPS 1.00 2.00 2.00 0.00 4.00 2.00 0.00 -
NAPS 1.09 1.09 1.08 1.06 1.01 1.00 0.99 6.60%
Adjusted Per Share Value based on latest NOSH - 773,823
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 123.55 93.05 62.82 31.13 130.74 95.62 64.86 53.48%
EPS 4.18 5.32 5.14 3.03 14.77 10.66 7.39 -31.53%
DPS 0.99 1.98 1.98 0.00 3.96 1.98 0.00 -
NAPS 1.0811 1.081 1.0697 1.0501 1.0011 0.9906 0.981 6.67%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.04 1.44 1.45 1.17 1.33 1.48 1.63 -
P/RPS 0.83 1.53 2.29 3.72 1.01 1.53 2.49 -51.82%
P/EPS 24.69 26.87 27.94 38.24 8.93 13.75 21.85 8.46%
EY 4.05 3.72 3.58 2.62 11.20 7.27 4.58 -7.85%
DY 0.96 1.39 1.38 0.00 3.01 1.35 0.00 -
P/NAPS 0.95 1.32 1.34 1.10 1.32 1.48 1.65 -30.72%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 27/08/13 21/05/13 25/02/13 26/11/12 30/08/12 -
Price 0.975 1.29 1.44 1.40 1.15 1.39 1.49 -
P/RPS 0.78 1.37 2.27 4.45 0.87 1.44 2.28 -50.98%
P/EPS 23.14 24.07 27.75 45.75 7.72 12.92 19.97 10.29%
EY 4.32 4.16 3.60 2.19 12.96 7.74 5.01 -9.38%
DY 1.03 1.55 1.39 0.00 3.48 1.44 0.00 -
P/NAPS 0.89 1.18 1.33 1.32 1.14 1.39 1.51 -29.63%

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