[SJC] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 88.75%
YoY- 281.2%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 26,659 19,977 13,166 6,927 26,437 19,075 12,765 63.02%
PBT 4,907 4,585 3,532 3,413 4,544 3,343 1,621 108.56%
Tax -1,298 -1,376 -389 -291 -2,890 -1,046 -706 49.80%
NP 3,609 3,209 3,143 3,122 1,654 2,297 915 148.60%
-
NP to SH 3,609 3,209 3,143 3,122 1,654 2,297 915 148.60%
-
Tax Rate 26.45% 30.01% 11.01% 8.53% 63.60% 31.29% 43.55% -
Total Cost 23,050 16,768 10,023 3,805 24,783 16,778 11,850 55.51%
-
Net Worth 51,476 51,071 50,666 52,287 49,044 49,829 48,584 3.91%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,026 - - - 1,621 - - -
Div Payout % 56.16% - - - 98.02% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 51,476 51,071 50,666 52,287 49,044 49,829 48,584 3.91%
NOSH 40,533 40,533 40,533 40,533 40,533 40,511 40,486 0.07%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.54% 16.06% 23.87% 45.07% 6.26% 12.04% 7.17% -
ROE 7.01% 6.28% 6.20% 5.97% 3.37% 4.61% 1.88% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 65.77 49.29 32.48 17.09 65.22 47.09 31.53 62.89%
EPS 8.90 7.92 7.75 7.70 4.08 5.67 2.26 148.34%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.27 1.26 1.25 1.29 1.21 1.23 1.20 3.83%
Adjusted Per Share Value based on latest NOSH - 40,533
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.48 9.35 6.16 3.24 12.38 8.93 5.98 62.94%
EPS 1.69 1.50 1.47 1.46 0.77 1.08 0.43 148.01%
DPS 0.95 0.00 0.00 0.00 0.76 0.00 0.00 -
NAPS 0.241 0.2391 0.2372 0.2448 0.2296 0.2333 0.2275 3.89%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.82 0.89 0.78 0.70 0.65 0.52 0.54 -
P/RPS 1.25 1.81 2.40 4.10 1.00 1.10 1.71 -18.77%
P/EPS 9.21 11.24 10.06 9.09 15.93 9.17 23.89 -46.87%
EY 10.86 8.90 9.94 11.00 6.28 10.90 4.19 88.14%
DY 6.10 0.00 0.00 0.00 6.15 0.00 0.00 -
P/NAPS 0.65 0.71 0.62 0.54 0.54 0.42 0.45 27.63%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 21/11/12 30/08/12 15/05/12 29/02/12 29/11/11 25/08/11 -
Price 0.82 0.72 0.90 0.70 0.82 0.65 0.535 -
P/RPS 1.25 1.46 2.77 4.10 1.26 1.38 1.70 -18.45%
P/EPS 9.21 9.09 11.61 9.09 20.09 11.46 23.67 -46.54%
EY 10.86 11.00 8.62 11.00 4.98 8.72 4.22 87.25%
DY 6.10 0.00 0.00 0.00 4.88 0.00 0.00 -
P/NAPS 0.65 0.57 0.72 0.54 0.68 0.53 0.45 27.63%

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