[SENDAI] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -24.69%
YoY- -38.48%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 927,627 952,589 965,050 1,001,132 1,005,281 1,015,474 1,021,253 -6.22%
PBT 16,150 25,309 39,465 89,139 114,218 131,163 136,952 -76.04%
Tax -8,052 -7,369 -6,795 -13,369 -13,084 -14,350 -15,456 -35.33%
NP 8,098 17,940 32,670 75,770 101,134 116,813 121,496 -83.64%
-
NP to SH 10,775 19,948 32,636 73,629 97,773 111,792 115,362 -79.50%
-
Tax Rate 49.86% 29.12% 17.22% 15.00% 11.46% 10.94% 11.29% -
Total Cost 919,529 934,649 932,380 925,362 904,147 898,661 899,757 1.46%
-
Net Worth 838,723 851,415 844,188 829,005 835,250 820,252 781,423 4.84%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 15,510 23,212 23,212 30,941 46,403 30,936 30,936 -36.96%
Div Payout % 143.95% 116.36% 71.13% 42.02% 47.46% 27.67% 26.82% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 838,723 851,415 844,188 829,005 835,250 820,252 781,423 4.84%
NOSH 776,595 774,014 774,485 760,555 773,380 773,823 773,686 0.25%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.87% 1.88% 3.39% 7.57% 10.06% 11.50% 11.90% -
ROE 1.28% 2.34% 3.87% 8.88% 11.71% 13.63% 14.76% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 119.45 123.07 124.61 131.63 129.99 131.23 132.00 -6.46%
EPS 1.39 2.58 4.21 9.68 12.64 14.45 14.91 -79.52%
DPS 2.00 3.00 3.00 4.00 6.00 4.00 4.00 -37.08%
NAPS 1.08 1.10 1.09 1.09 1.08 1.06 1.01 4.58%
Adjusted Per Share Value based on latest NOSH - 760,555
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 118.76 121.95 123.55 128.17 128.70 130.00 130.74 -6.22%
EPS 1.38 2.55 4.18 9.43 12.52 14.31 14.77 -79.49%
DPS 1.99 2.97 2.97 3.96 5.94 3.96 3.96 -36.87%
NAPS 1.0738 1.09 1.0808 1.0613 1.0693 1.0501 1.0004 4.84%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.96 1.03 1.04 1.44 1.45 1.17 1.33 -
P/RPS 0.80 0.84 0.83 1.09 1.12 0.89 1.01 -14.42%
P/EPS 69.19 39.97 24.68 14.87 11.47 8.10 8.92 293.32%
EY 1.45 2.50 4.05 6.72 8.72 12.35 11.21 -74.51%
DY 2.08 2.91 2.88 2.78 4.14 3.42 3.01 -21.89%
P/NAPS 0.89 0.94 0.95 1.32 1.34 1.10 1.32 -23.16%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 26/05/14 27/02/14 28/11/13 27/08/13 21/05/13 25/02/13 -
Price 0.975 1.05 0.975 1.29 1.44 1.40 1.15 -
P/RPS 0.82 0.85 0.78 0.98 1.11 1.07 0.87 -3.87%
P/EPS 70.27 40.74 23.14 13.33 11.39 9.69 7.71 338.09%
EY 1.42 2.45 4.32 7.50 8.78 10.32 12.97 -77.20%
DY 2.05 2.86 3.08 3.10 4.17 2.86 3.48 -29.79%
P/NAPS 0.90 0.95 0.89 1.18 1.33 1.32 1.14 -14.61%

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