[SJC] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -5.26%
YoY- 12.5%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 23,570 24,100 20,632 20,892 20,696 20,664 18,995 15.51%
PBT 4,250 5,824 3,326 3,904 4,200 3,952 3,318 17.99%
Tax -1,756 -2,048 -1,089 -1,420 -1,578 -1,524 -1,117 35.31%
NP 2,494 3,776 2,237 2,484 2,622 2,428 2,201 8.71%
-
NP to SH 2,494 3,776 2,237 2,484 2,622 2,428 2,201 8.71%
-
Tax Rate 41.32% 35.16% 32.74% 36.37% 37.57% 38.56% 33.66% -
Total Cost 21,076 20,324 18,395 18,408 18,074 18,236 16,794 16.39%
-
Net Worth 46,560 46,187 45,388 44,955 45,052 44,812 43,776 4.20%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 583 - - - 583 -
Div Payout % - - 26.09% - - - 26.52% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 46,560 46,187 45,388 44,955 45,052 44,812 43,776 4.20%
NOSH 40,487 40,515 40,525 40,500 40,588 40,738 40,534 -0.07%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.58% 15.67% 10.84% 11.89% 12.67% 11.75% 11.59% -
ROE 5.36% 8.18% 4.93% 5.53% 5.82% 5.42% 5.03% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 58.22 59.48 50.91 51.59 50.99 50.72 46.86 15.61%
EPS 6.16 9.32 5.52 6.13 6.46 5.96 5.43 8.79%
DPS 0.00 0.00 1.44 0.00 0.00 0.00 1.44 -
NAPS 1.15 1.14 1.12 1.11 1.11 1.10 1.08 4.28%
Adjusted Per Share Value based on latest NOSH - 40,588
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.03 11.28 9.66 9.78 9.69 9.67 8.89 15.51%
EPS 1.17 1.77 1.05 1.16 1.23 1.14 1.03 8.89%
DPS 0.00 0.00 0.27 0.00 0.00 0.00 0.27 -
NAPS 0.218 0.2162 0.2125 0.2105 0.2109 0.2098 0.205 4.19%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.70 0.61 0.60 0.75 0.60 0.66 0.88 -
P/RPS 1.20 1.03 1.18 1.45 1.18 1.30 1.88 -25.92%
P/EPS 11.36 6.55 10.87 12.23 9.29 11.07 16.21 -21.15%
EY 8.80 15.28 9.20 8.18 10.77 9.03 6.17 26.78%
DY 0.00 0.00 2.40 0.00 0.00 0.00 1.64 -
P/NAPS 0.61 0.54 0.54 0.68 0.54 0.60 0.81 -17.26%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 31/05/06 28/02/06 25/11/05 30/08/05 12/04/05 23/02/05 -
Price 0.88 0.70 0.62 0.57 0.64 0.95 0.69 -
P/RPS 1.51 1.18 1.22 1.10 1.26 1.87 1.47 1.81%
P/EPS 14.29 7.51 11.23 9.29 9.91 15.94 12.71 8.14%
EY 7.00 13.31 8.90 10.76 10.09 6.27 7.87 -7.53%
DY 0.00 0.00 2.32 0.00 0.00 0.00 2.09 -
P/NAPS 0.77 0.61 0.55 0.51 0.58 0.86 0.64 13.15%

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