[SJC] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 2.1%
YoY- 39.7%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 13,495 6,854 26,659 19,977 13,166 6,927 26,437 -36.15%
PBT 2,224 1,637 4,907 4,585 3,532 3,413 4,544 -37.92%
Tax -808 -488 -1,298 -1,376 -389 -291 -2,890 -57.27%
NP 1,416 1,149 3,609 3,209 3,143 3,122 1,654 -9.84%
-
NP to SH 1,416 1,149 3,609 3,209 3,143 3,122 1,654 -9.84%
-
Tax Rate 36.33% 29.81% 26.45% 30.01% 11.01% 8.53% 63.60% -
Total Cost 12,079 5,705 23,050 16,768 10,023 3,805 24,783 -38.09%
-
Net Worth 52,692 52,287 51,476 51,071 50,666 52,287 49,044 4.90%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 2,026 - - - 1,621 -
Div Payout % - - 56.16% - - - 98.02% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 52,692 52,287 51,476 51,071 50,666 52,287 49,044 4.90%
NOSH 40,533 40,533 40,533 40,533 40,533 40,533 40,533 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.49% 16.76% 13.54% 16.06% 23.87% 45.07% 6.26% -
ROE 2.69% 2.20% 7.01% 6.28% 6.20% 5.97% 3.37% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 33.29 16.91 65.77 49.29 32.48 17.09 65.22 -36.15%
EPS 3.49 2.83 8.90 7.92 7.75 7.70 4.08 -9.89%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 1.30 1.29 1.27 1.26 1.25 1.29 1.21 4.90%
Adjusted Per Share Value based on latest NOSH - 40,533
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.32 3.21 12.48 9.35 6.17 3.24 12.38 -36.15%
EPS 0.66 0.54 1.69 1.50 1.47 1.46 0.77 -9.77%
DPS 0.00 0.00 0.95 0.00 0.00 0.00 0.76 -
NAPS 0.2468 0.2449 0.2411 0.2392 0.2373 0.2449 0.2297 4.90%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.80 0.75 0.82 0.89 0.78 0.70 0.65 -
P/RPS 2.40 4.44 1.25 1.81 2.40 4.10 1.00 79.35%
P/EPS 22.90 26.46 9.21 11.24 10.06 9.09 15.93 27.40%
EY 4.37 3.78 10.86 8.90 9.94 11.00 6.28 -21.49%
DY 0.00 0.00 6.10 0.00 0.00 0.00 6.15 -
P/NAPS 0.62 0.58 0.65 0.71 0.62 0.54 0.54 9.65%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 28/05/13 26/02/13 21/11/12 30/08/12 15/05/12 29/02/12 -
Price 0.90 0.85 0.82 0.72 0.90 0.70 0.82 -
P/RPS 2.70 5.03 1.25 1.46 2.77 4.10 1.26 66.28%
P/EPS 25.76 29.99 9.21 9.09 11.61 9.09 20.09 18.04%
EY 3.88 3.33 10.86 11.00 8.62 11.00 4.98 -15.34%
DY 0.00 0.00 6.10 0.00 0.00 0.00 4.88 -
P/NAPS 0.69 0.66 0.65 0.57 0.72 0.54 0.68 0.97%

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