[SENDAI] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 25.85%
YoY- -11.85%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 236,105 247,506 243,182 274,339 240,254 257,699 248,961 -3.46%
PBT 675 16,921 25,464 46,079 25,754 33,866 31,253 -92.22%
Tax -443 -297 -385 -12,244 -158 -1,563 -1,491 -55.44%
NP 232 16,624 25,079 33,835 25,596 32,303 29,762 -96.05%
-
NP to SH 1,369 16,473 23,679 32,108 25,513 30,492 27,249 -86.35%
-
Tax Rate 65.63% 1.76% 1.51% 26.57% 0.61% 4.62% 4.77% -
Total Cost 235,873 230,882 218,103 240,504 214,658 225,396 219,199 5.00%
-
Net Worth 829,005 835,250 820,252 781,423 773,121 766,169 735,413 8.30%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 15,467 - 15,473 15,462 - - -
Div Payout % - 93.90% - 48.19% 60.61% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 829,005 835,250 820,252 781,423 773,121 766,169 735,413 8.30%
NOSH 760,555 773,380 773,823 773,686 773,121 773,908 774,119 -1.17%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.10% 6.72% 10.31% 12.33% 10.65% 12.54% 11.95% -
ROE 0.17% 1.97% 2.89% 4.11% 3.30% 3.98% 3.71% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 31.04 32.00 31.43 35.46 31.08 33.30 32.16 -2.33%
EPS 0.18 2.13 3.06 4.15 3.30 3.94 3.52 -86.19%
DPS 0.00 2.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 1.09 1.08 1.06 1.01 1.00 0.99 0.95 9.58%
Adjusted Per Share Value based on latest NOSH - 773,686
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.22 31.68 31.13 35.12 30.75 32.99 31.87 -3.47%
EPS 0.18 2.11 3.03 4.11 3.27 3.90 3.49 -86.11%
DPS 0.00 1.98 0.00 1.98 1.98 0.00 0.00 -
NAPS 1.0611 1.0691 1.0499 1.0002 0.9896 0.9807 0.9413 8.30%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.44 1.45 1.17 1.33 1.48 1.63 1.69 -
P/RPS 4.64 4.53 3.72 3.75 4.76 4.90 5.25 -7.89%
P/EPS 800.00 68.08 38.24 32.05 44.85 41.37 48.01 551.27%
EY 0.13 1.47 2.62 3.12 2.23 2.42 2.08 -84.22%
DY 0.00 1.38 0.00 1.50 1.35 0.00 0.00 -
P/NAPS 1.32 1.34 1.10 1.32 1.48 1.65 1.78 -18.05%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 27/08/13 21/05/13 25/02/13 26/11/12 30/08/12 23/05/12 -
Price 1.29 1.44 1.40 1.15 1.39 1.49 1.63 -
P/RPS 4.16 4.50 4.45 3.24 4.47 4.47 5.07 -12.34%
P/EPS 716.67 67.61 45.75 27.71 42.12 37.82 46.31 519.97%
EY 0.14 1.48 2.19 3.61 2.37 2.64 2.16 -83.83%
DY 0.00 1.39 0.00 1.74 1.44 0.00 0.00 -
P/NAPS 1.18 1.33 1.32 1.14 1.39 1.51 1.72 -22.19%

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