[SJC] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -44.14%
YoY- 5.66%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 27,708 26,437 25,433 25,530 24,736 23,413 22,602 14.52%
PBT 13,652 4,544 4,457 3,242 4,632 2,219 2,804 186.98%
Tax -1,164 -2,890 -1,394 -1,412 -1,356 -660 -1,338 -8.86%
NP 12,488 1,654 3,062 1,830 3,276 1,559 1,465 316.74%
-
NP to SH 12,488 1,654 3,062 1,830 3,276 1,559 1,465 316.74%
-
Tax Rate 8.53% 63.60% 31.28% 43.55% 29.27% 29.74% 47.72% -
Total Cost 15,220 24,783 22,370 23,700 21,460 21,854 21,137 -19.64%
-
Net Worth 52,287 49,044 49,829 48,584 49,869 49,807 49,880 3.18%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 1,621 - - - 16 21 -
Div Payout % - 98.02% - - - 1.04% 1.48% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 52,287 49,044 49,829 48,584 49,869 49,807 49,880 3.18%
NOSH 40,533 40,533 40,511 40,486 40,544 40,493 40,553 -0.03%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 45.07% 6.26% 12.04% 7.17% 13.24% 6.66% 6.48% -
ROE 23.88% 3.37% 6.15% 3.77% 6.57% 3.13% 2.94% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 68.36 65.22 62.78 63.06 61.01 57.82 55.74 14.56%
EPS 30.80 4.08 7.56 4.52 8.08 3.85 3.61 316.99%
DPS 0.00 4.00 0.00 0.00 0.00 0.04 0.05 -
NAPS 1.29 1.21 1.23 1.20 1.23 1.23 1.23 3.22%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 12.98 12.38 11.91 11.96 11.58 10.96 10.58 14.58%
EPS 5.85 0.77 1.43 0.86 1.53 0.73 0.69 315.24%
DPS 0.00 0.76 0.00 0.00 0.00 0.01 0.01 -
NAPS 0.2449 0.2297 0.2333 0.2275 0.2335 0.2332 0.2336 3.19%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.70 0.65 0.52 0.54 0.555 0.53 0.64 -
P/RPS 1.02 1.00 0.83 0.86 0.91 0.92 1.15 -7.67%
P/EPS 2.27 15.93 6.88 11.95 6.87 13.77 17.71 -74.54%
EY 44.01 6.28 14.54 8.37 14.56 7.26 5.65 292.45%
DY 0.00 6.15 0.00 0.00 0.00 0.08 0.08 -
P/NAPS 0.54 0.54 0.42 0.45 0.45 0.43 0.52 2.54%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 15/05/12 29/02/12 29/11/11 25/08/11 24/05/11 24/02/11 24/11/10 -
Price 0.70 0.82 0.65 0.535 0.55 0.55 0.62 -
P/RPS 1.02 1.26 1.04 0.85 0.90 0.95 1.11 -5.47%
P/EPS 2.27 20.09 8.60 11.84 6.81 14.29 17.16 -74.00%
EY 44.01 4.98 11.63 8.45 14.69 7.00 5.83 284.34%
DY 0.00 4.88 0.00 0.00 0.00 0.07 0.09 -
P/NAPS 0.54 0.68 0.53 0.45 0.45 0.45 0.50 5.25%

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