[SENDAI] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -2.19%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 925,730 969,057 995,885 960,544 0 -
PBT 30,700 57,413 121,164 134,252 0 -
Tax -4,037 -1,502 -4,282 -4,870 0 -
NP 26,662 55,910 116,881 129,381 0 -
-
NP to SH 28,265 55,360 111,005 110,708 0 -
-
Tax Rate 13.15% 2.62% 3.53% 3.63% - -
Total Cost 899,068 913,146 879,004 831,162 0 -
-
Net Worth 851,054 844,343 773,736 684,462 0 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 10,315 20,656 20,632 - - -
Div Payout % 36.50% 37.31% 18.59% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 851,054 844,343 773,736 684,462 0 -
NOSH 773,686 774,626 773,736 639,684 0 -
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.88% 5.77% 11.74% 13.47% 0.00% -
ROE 3.32% 6.56% 14.35% 16.17% 0.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 119.65 125.10 128.71 150.16 0.00 -
EPS 3.65 7.15 14.35 17.31 0.00 -
DPS 1.33 2.67 2.67 0.00 0.00 -
NAPS 1.10 1.09 1.00 1.07 0.00 -
Adjusted Per Share Value based on latest NOSH - 640,145
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 118.52 124.06 127.50 122.97 0.00 -
EPS 3.62 7.09 14.21 14.17 0.00 -
DPS 1.32 2.64 2.64 0.00 0.00 -
NAPS 1.0896 1.081 0.9906 0.8763 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 - -
Price 0.93 1.44 1.48 1.52 0.00 -
P/RPS 0.78 1.15 1.15 1.01 0.00 -
P/EPS 25.46 20.15 10.32 8.78 0.00 -
EY 3.93 4.96 9.69 11.39 0.00 -
DY 1.43 1.85 1.80 0.00 0.00 -
P/NAPS 0.85 1.32 1.48 1.42 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/14 28/11/13 26/11/12 10/11/11 - -
Price 0.695 1.29 1.39 1.57 0.00 -
P/RPS 0.58 1.03 1.08 1.05 0.00 -
P/EPS 19.02 18.05 9.69 9.07 0.00 -
EY 5.26 5.54 10.32 11.02 0.00 -
DY 1.92 2.07 1.92 0.00 0.00 -
P/NAPS 0.63 1.18 1.39 1.47 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