[SJC] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 27.35%
YoY- -63.2%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 27,020 25,597 26,990 27,416 26,659 26,636 26,332 1.72%
PBT 4,926 3,396 4,448 6,548 4,907 6,113 7,064 -21.31%
Tax -1,782 -1,330 -1,616 -1,952 -1,298 -1,834 -778 73.49%
NP 3,144 2,065 2,832 4,596 3,609 4,278 6,286 -36.91%
-
NP to SH 3,144 2,065 2,832 4,596 3,609 4,278 6,286 -36.91%
-
Tax Rate 36.18% 39.16% 36.33% 29.81% 26.45% 30.00% 11.01% -
Total Cost 23,876 23,532 24,158 22,820 23,050 22,357 20,046 12.32%
-
Net Worth 53,098 51,476 52,692 52,287 51,476 51,071 50,666 3.16%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 810 - - - 2,026 - - -
Div Payout % 25.78% - - - 56.16% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 53,098 51,476 52,692 52,287 51,476 51,071 50,666 3.16%
NOSH 40,533 40,533 40,533 40,533 40,533 40,533 40,533 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.64% 8.07% 10.49% 16.76% 13.54% 16.06% 23.87% -
ROE 5.92% 4.01% 5.37% 8.79% 7.01% 8.38% 12.41% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 66.66 63.15 66.59 67.64 65.77 65.71 64.96 1.73%
EPS 7.76 5.09 6.98 11.32 8.90 10.56 15.50 -36.87%
DPS 2.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.31 1.27 1.30 1.29 1.27 1.26 1.25 3.16%
Adjusted Per Share Value based on latest NOSH - 40,533
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.65 11.98 12.64 12.84 12.48 12.47 12.33 1.71%
EPS 1.47 0.97 1.33 2.15 1.69 2.00 2.94 -36.92%
DPS 0.38 0.00 0.00 0.00 0.95 0.00 0.00 -
NAPS 0.2486 0.241 0.2467 0.2448 0.241 0.2391 0.2372 3.17%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.88 0.82 0.80 0.75 0.82 0.89 0.78 -
P/RPS 1.32 1.30 1.20 1.11 1.25 1.35 1.20 6.54%
P/EPS 11.35 16.09 11.45 6.61 9.21 8.43 5.03 71.78%
EY 8.81 6.21 8.73 15.12 10.86 11.86 19.88 -41.78%
DY 2.27 0.00 0.00 0.00 6.10 0.00 0.00 -
P/NAPS 0.67 0.65 0.62 0.58 0.65 0.71 0.62 5.29%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 30/08/13 28/05/13 26/02/13 21/11/12 30/08/12 -
Price 0.83 0.88 0.90 0.85 0.82 0.72 0.90 -
P/RPS 1.25 1.39 1.35 1.26 1.25 1.10 1.39 -6.81%
P/EPS 10.70 17.27 12.88 7.50 9.21 6.82 5.80 50.25%
EY 9.35 5.79 7.76 13.34 10.86 14.66 17.23 -33.39%
DY 2.41 0.00 0.00 0.00 6.10 0.00 0.00 -
P/NAPS 0.63 0.69 0.69 0.66 0.65 0.57 0.72 -8.49%

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