[SJC] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -45.99%
YoY- 6.09%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 26,636 26,332 27,708 26,437 25,433 25,530 24,736 5.04%
PBT 6,113 7,064 13,652 4,544 4,457 3,242 4,632 20.25%
Tax -1,834 -778 -1,164 -2,890 -1,394 -1,412 -1,356 22.23%
NP 4,278 6,286 12,488 1,654 3,062 1,830 3,276 19.41%
-
NP to SH 4,278 6,286 12,488 1,654 3,062 1,830 3,276 19.41%
-
Tax Rate 30.00% 11.01% 8.53% 63.60% 31.28% 43.55% 29.27% -
Total Cost 22,357 20,046 15,220 24,783 22,370 23,700 21,460 2.75%
-
Net Worth 51,071 50,666 52,287 49,044 49,829 48,584 49,869 1.59%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 1,621 - - - -
Div Payout % - - - 98.02% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 51,071 50,666 52,287 49,044 49,829 48,584 49,869 1.59%
NOSH 40,533 40,533 40,533 40,533 40,511 40,486 40,544 -0.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 16.06% 23.87% 45.07% 6.26% 12.04% 7.17% 13.24% -
ROE 8.38% 12.41% 23.88% 3.37% 6.15% 3.77% 6.57% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 65.71 64.96 68.36 65.22 62.78 63.06 61.01 5.05%
EPS 10.56 15.50 30.80 4.08 7.56 4.52 8.08 19.47%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.26 1.25 1.29 1.21 1.23 1.20 1.23 1.61%
Adjusted Per Share Value based on latest NOSH - 40,533
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.47 12.33 12.97 12.38 11.91 11.95 11.58 5.04%
EPS 2.00 2.94 5.85 0.77 1.43 0.86 1.53 19.49%
DPS 0.00 0.00 0.00 0.76 0.00 0.00 0.00 -
NAPS 0.2391 0.2372 0.2448 0.2296 0.2333 0.2275 0.2335 1.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.89 0.78 0.70 0.65 0.52 0.54 0.555 -
P/RPS 1.35 1.20 1.02 1.00 0.83 0.86 0.91 29.98%
P/EPS 8.43 5.03 2.27 15.93 6.88 11.95 6.87 14.57%
EY 11.86 19.88 44.01 6.28 14.54 8.37 14.56 -12.74%
DY 0.00 0.00 0.00 6.15 0.00 0.00 0.00 -
P/NAPS 0.71 0.62 0.54 0.54 0.42 0.45 0.45 35.41%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 30/08/12 15/05/12 29/02/12 29/11/11 25/08/11 24/05/11 -
Price 0.72 0.90 0.70 0.82 0.65 0.535 0.55 -
P/RPS 1.10 1.39 1.02 1.26 1.04 0.85 0.90 14.27%
P/EPS 6.82 5.80 2.27 20.09 8.60 11.84 6.81 0.09%
EY 14.66 17.23 44.01 4.98 11.63 8.45 14.69 -0.13%
DY 0.00 0.00 0.00 4.88 0.00 0.00 0.00 -
P/NAPS 0.57 0.72 0.54 0.68 0.53 0.45 0.45 17.01%

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