[SJC] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 67.36%
YoY- 109.01%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 26,332 27,708 26,437 25,433 25,530 24,736 23,413 8.15%
PBT 7,064 13,652 4,544 4,457 3,242 4,632 2,219 116.55%
Tax -778 -1,164 -2,890 -1,394 -1,412 -1,356 -660 11.60%
NP 6,286 12,488 1,654 3,062 1,830 3,276 1,559 153.54%
-
NP to SH 6,286 12,488 1,654 3,062 1,830 3,276 1,559 153.54%
-
Tax Rate 11.01% 8.53% 63.60% 31.28% 43.55% 29.27% 29.74% -
Total Cost 20,046 15,220 24,783 22,370 23,700 21,460 21,854 -5.59%
-
Net Worth 50,666 52,287 49,044 49,829 48,584 49,869 49,807 1.14%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 1,621 - - - 16 -
Div Payout % - - 98.02% - - - 1.04% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 50,666 52,287 49,044 49,829 48,584 49,869 49,807 1.14%
NOSH 40,533 40,533 40,533 40,511 40,486 40,544 40,493 0.06%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 23.87% 45.07% 6.26% 12.04% 7.17% 13.24% 6.66% -
ROE 12.41% 23.88% 3.37% 6.15% 3.77% 6.57% 3.13% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 64.96 68.36 65.22 62.78 63.06 61.01 57.82 8.07%
EPS 15.50 30.80 4.08 7.56 4.52 8.08 3.85 153.28%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.04 -
NAPS 1.25 1.29 1.21 1.23 1.20 1.23 1.23 1.08%
Adjusted Per Share Value based on latest NOSH - 40,527
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.33 12.98 12.38 11.91 11.96 11.58 10.96 8.17%
EPS 2.94 5.85 0.77 1.43 0.86 1.53 0.73 153.34%
DPS 0.00 0.00 0.76 0.00 0.00 0.00 0.01 -
NAPS 0.2373 0.2449 0.2297 0.2333 0.2275 0.2335 0.2332 1.16%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.78 0.70 0.65 0.52 0.54 0.555 0.53 -
P/RPS 1.20 1.02 1.00 0.83 0.86 0.91 0.92 19.39%
P/EPS 5.03 2.27 15.93 6.88 11.95 6.87 13.77 -48.93%
EY 19.88 44.01 6.28 14.54 8.37 14.56 7.26 95.84%
DY 0.00 0.00 6.15 0.00 0.00 0.00 0.08 -
P/NAPS 0.62 0.54 0.54 0.42 0.45 0.45 0.43 27.65%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 15/05/12 29/02/12 29/11/11 25/08/11 24/05/11 24/02/11 -
Price 0.90 0.70 0.82 0.65 0.535 0.55 0.55 -
P/RPS 1.39 1.02 1.26 1.04 0.85 0.90 0.95 28.91%
P/EPS 5.80 2.27 20.09 8.60 11.84 6.81 14.29 -45.21%
EY 17.23 44.01 4.98 11.63 8.45 14.69 7.00 82.40%
DY 0.00 0.00 4.88 0.00 0.00 0.00 0.07 -
P/NAPS 0.72 0.54 0.68 0.53 0.45 0.45 0.45 36.83%

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