[SJC] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -49.66%
YoY- 243.5%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 27,416 26,659 26,636 26,332 27,708 26,437 25,433 5.12%
PBT 6,548 4,907 6,113 7,064 13,652 4,544 4,457 29.20%
Tax -1,952 -1,298 -1,834 -778 -1,164 -2,890 -1,394 25.13%
NP 4,596 3,609 4,278 6,286 12,488 1,654 3,062 31.06%
-
NP to SH 4,596 3,609 4,278 6,286 12,488 1,654 3,062 31.06%
-
Tax Rate 29.81% 26.45% 30.00% 11.01% 8.53% 63.60% 31.28% -
Total Cost 22,820 23,050 22,357 20,046 15,220 24,783 22,370 1.33%
-
Net Worth 52,287 51,476 51,071 50,666 52,287 49,044 49,829 3.25%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 2,026 - - - 1,621 - -
Div Payout % - 56.16% - - - 98.02% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 52,287 51,476 51,071 50,666 52,287 49,044 49,829 3.25%
NOSH 40,533 40,533 40,533 40,533 40,533 40,533 40,511 0.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 16.76% 13.54% 16.06% 23.87% 45.07% 6.26% 12.04% -
ROE 8.79% 7.01% 8.38% 12.41% 23.88% 3.37% 6.15% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 67.64 65.77 65.71 64.96 68.36 65.22 62.78 5.09%
EPS 11.32 8.90 10.56 15.50 30.80 4.08 7.56 30.85%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.29 1.27 1.26 1.25 1.29 1.21 1.23 3.22%
Adjusted Per Share Value based on latest NOSH - 40,533
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 12.84 12.48 12.47 12.33 12.97 12.38 11.91 5.13%
EPS 2.15 1.69 2.00 2.94 5.85 0.77 1.43 31.20%
DPS 0.00 0.95 0.00 0.00 0.00 0.76 0.00 -
NAPS 0.2448 0.241 0.2391 0.2372 0.2448 0.2296 0.2333 3.25%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.75 0.82 0.89 0.78 0.70 0.65 0.52 -
P/RPS 1.11 1.25 1.35 1.20 1.02 1.00 0.83 21.36%
P/EPS 6.61 9.21 8.43 5.03 2.27 15.93 6.88 -2.63%
EY 15.12 10.86 11.86 19.88 44.01 6.28 14.54 2.63%
DY 0.00 6.10 0.00 0.00 0.00 6.15 0.00 -
P/NAPS 0.58 0.65 0.71 0.62 0.54 0.54 0.42 23.98%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 26/02/13 21/11/12 30/08/12 15/05/12 29/02/12 29/11/11 -
Price 0.85 0.82 0.72 0.90 0.70 0.82 0.65 -
P/RPS 1.26 1.25 1.10 1.39 1.02 1.26 1.04 13.63%
P/EPS 7.50 9.21 6.82 5.80 2.27 20.09 8.60 -8.71%
EY 13.34 10.86 14.66 17.23 44.01 4.98 11.63 9.56%
DY 0.00 6.10 0.00 0.00 0.00 4.88 0.00 -
P/NAPS 0.66 0.65 0.57 0.72 0.54 0.68 0.53 15.73%

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