[SJC] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 25.32%
YoY- -33.22%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 22,602 21,874 20,768 20,233 19,349 18,724 19,364 10.84%
PBT 2,804 3,078 3,480 1,533 450 598 896 113.80%
Tax -1,338 -1,346 -1,336 -1,137 -134 -180 -268 191.82%
NP 1,465 1,732 2,144 396 316 418 628 75.80%
-
NP to SH 1,465 1,732 2,144 396 316 418 628 75.80%
-
Tax Rate 47.72% 43.73% 38.39% 74.17% 29.78% 30.10% 29.91% -
Total Cost 21,137 20,142 18,624 19,837 19,033 18,306 18,736 8.36%
-
Net Worth 49,880 48,156 58,878 87,120 49,443 49,176 51,231 -1.76%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 21 32 - 28 21 32 - -
Div Payout % 1.48% 1.87% - 7.27% 6.90% 7.84% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 49,880 48,156 58,878 87,120 49,443 49,176 51,231 -1.76%
NOSH 40,553 40,467 40,606 71,999 40,862 40,980 41,315 -1.23%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.48% 7.92% 10.32% 1.96% 1.63% 2.23% 3.24% -
ROE 2.94% 3.60% 3.64% 0.45% 0.64% 0.85% 1.23% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 55.74 54.05 51.15 28.10 47.35 45.69 46.87 12.23%
EPS 3.61 4.28 5.28 0.55 0.77 1.02 1.52 77.91%
DPS 0.05 0.08 0.00 0.04 0.05 0.08 0.00 -
NAPS 1.23 1.19 1.45 1.21 1.21 1.20 1.24 -0.53%
Adjusted Per Share Value based on latest NOSH - 40,769
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.58 10.24 9.73 9.47 9.06 8.77 9.07 10.80%
EPS 0.69 0.81 1.00 0.19 0.15 0.20 0.29 78.13%
DPS 0.01 0.02 0.00 0.01 0.01 0.02 0.00 -
NAPS 0.2336 0.2255 0.2757 0.408 0.2315 0.2303 0.2399 -1.75%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.64 0.60 0.64 0.64 0.63 0.60 0.69 -
P/RPS 1.15 1.11 1.25 2.28 1.33 1.31 1.47 -15.08%
P/EPS 17.71 14.02 12.12 116.36 81.47 58.82 45.39 -46.57%
EY 5.65 7.13 8.25 0.86 1.23 1.70 2.20 87.42%
DY 0.08 0.13 0.00 0.06 0.08 0.13 0.00 -
P/NAPS 0.52 0.50 0.44 0.53 0.52 0.50 0.56 -4.81%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 12/08/10 21/05/10 24/02/10 30/11/09 11/08/09 26/05/09 -
Price 0.62 0.60 0.55 0.55 0.70 0.70 0.72 -
P/RPS 1.11 1.11 1.08 1.96 1.48 1.53 1.54 -19.59%
P/EPS 17.16 14.02 10.42 100.00 90.52 68.63 47.37 -49.15%
EY 5.83 7.13 9.60 1.00 1.10 1.46 2.11 96.78%
DY 0.09 0.13 0.00 0.07 0.08 0.11 0.00 -
P/NAPS 0.50 0.50 0.38 0.45 0.58 0.58 0.58 -9.41%

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