[SJC] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -27.07%
YoY- -51.73%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 23,636 23,968 27,020 25,597 26,990 27,416 26,659 -7.73%
PBT 3,376 5,400 4,926 3,396 4,448 6,548 4,907 -22.11%
Tax -1,114 -1,784 -1,782 -1,330 -1,616 -1,952 -1,298 -9.71%
NP 2,262 3,616 3,144 2,065 2,832 4,596 3,609 -26.82%
-
NP to SH 2,262 3,616 3,144 2,065 2,832 4,596 3,609 -26.82%
-
Tax Rate 33.00% 33.04% 36.18% 39.16% 36.33% 29.81% 26.45% -
Total Cost 21,374 20,352 23,876 23,532 24,158 22,820 23,050 -4.92%
-
Net Worth 53,098 53,908 53,098 51,476 52,692 52,287 51,476 2.09%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 810 - - - 2,026 -
Div Payout % - - 25.78% - - - 56.16% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 53,098 53,908 53,098 51,476 52,692 52,287 51,476 2.09%
NOSH 40,533 40,533 40,533 40,533 40,533 40,533 40,533 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.57% 15.09% 11.64% 8.07% 10.49% 16.76% 13.54% -
ROE 4.26% 6.71% 5.92% 4.01% 5.37% 8.79% 7.01% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 58.31 59.13 66.66 63.15 66.59 67.64 65.77 -7.73%
EPS 5.58 8.92 7.76 5.09 6.98 11.32 8.90 -26.80%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 5.00 -
NAPS 1.31 1.33 1.31 1.27 1.30 1.29 1.27 2.09%
Adjusted Per Share Value based on latest NOSH - 40,533
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.07 11.22 12.65 11.99 12.64 12.84 12.48 -7.70%
EPS 1.06 1.69 1.47 0.97 1.33 2.15 1.69 -26.78%
DPS 0.00 0.00 0.38 0.00 0.00 0.00 0.95 -
NAPS 0.2486 0.2524 0.2486 0.2411 0.2468 0.2449 0.2411 2.06%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.89 0.835 0.88 0.82 0.80 0.75 0.82 -
P/RPS 1.53 1.41 1.32 1.30 1.20 1.11 1.25 14.46%
P/EPS 15.95 9.36 11.35 16.09 11.45 6.61 9.21 44.35%
EY 6.27 10.68 8.81 6.21 8.73 15.12 10.86 -30.73%
DY 0.00 0.00 2.27 0.00 0.00 0.00 6.10 -
P/NAPS 0.68 0.63 0.67 0.65 0.62 0.58 0.65 3.06%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 28/02/14 27/11/13 30/08/13 28/05/13 26/02/13 -
Price 0.90 0.845 0.83 0.88 0.90 0.85 0.82 -
P/RPS 1.54 1.43 1.25 1.39 1.35 1.26 1.25 14.96%
P/EPS 16.13 9.47 10.70 17.27 12.88 7.50 9.21 45.44%
EY 6.20 10.56 9.35 5.79 7.76 13.34 10.86 -31.25%
DY 0.00 0.00 2.41 0.00 0.00 0.00 6.10 -
P/NAPS 0.69 0.64 0.63 0.69 0.69 0.66 0.65 4.07%

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