[SJC] QoQ TTM Result on 01-Mar-2004 [#1]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
01-Mar-2004 [#1]
Profit Trend
QoQ- 25.69%
YoY- 98.95%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 19,177 18,592 18,350 17,431 15,940 14,458 13,970 28.72%
PBT 3,444 3,011 2,619 2,284 1,828 1,967 1,714 74.38%
Tax -1,287 -1,224 -1,062 -963 -777 -1,071 -985 23.75%
NP 2,157 1,787 1,557 1,321 1,051 896 729 137.38%
-
NP to SH 2,157 1,787 1,557 1,321 1,051 896 729 137.38%
-
Tax Rate 37.37% 40.65% 40.55% 42.16% 42.51% 54.45% 57.47% -
Total Cost 17,020 16,805 16,793 16,110 14,889 13,562 13,241 22.15%
-
Net Worth 43,386 43,338 0 42,423 40,505 39,844 38,315 10.41%
Dividend
30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 389 389 389 389 167 167 -
Div Payout % - 21.79% 25.01% 29.48% 37.06% 18.69% 22.98% -
Equity
30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 43,386 43,338 0 42,423 40,505 39,844 38,315 10.41%
NOSH 40,547 40,503 40,403 40,403 38,947 19,248 16,878 101.06%
Ratio Analysis
30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 11.25% 9.61% 8.49% 7.58% 6.59% 6.20% 5.22% -
ROE 4.97% 4.12% 0.00% 3.11% 2.59% 2.25% 1.90% -
Per Share
30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 47.29 45.90 45.42 43.14 40.93 75.11 82.77 -35.98%
EPS 5.32 4.41 3.85 3.27 2.70 4.65 4.32 18.04%
DPS 0.00 0.96 0.96 0.96 1.00 0.87 1.00 -
NAPS 1.07 1.07 0.00 1.05 1.04 2.07 2.27 -45.08%
Adjusted Per Share Value based on latest NOSH - 40,403
30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.98 8.70 8.59 8.16 7.46 6.77 6.54 28.74%
EPS 1.01 0.84 0.73 0.62 0.49 0.42 0.34 138.13%
DPS 0.00 0.18 0.18 0.18 0.18 0.08 0.08 -
NAPS 0.2031 0.2029 0.00 0.1986 0.1896 0.1865 0.1794 10.39%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.77 1.10 1.01 1.09 1.09 1.90 0.73 -
P/RPS 1.63 2.40 2.22 2.53 2.66 2.53 0.88 63.43%
P/EPS 14.47 24.93 26.21 33.34 40.39 40.82 16.90 -11.63%
EY 6.91 4.01 3.82 3.00 2.48 2.45 5.92 13.11%
DY 0.00 0.87 0.95 0.88 0.92 0.46 1.37 -
P/NAPS 0.72 1.03 0.00 1.04 1.05 0.92 0.32 90.84%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date - - - 26/05/04 20/02/04 06/11/03 28/08/03 -
Price 0.00 0.00 0.00 0.92 1.04 1.01 1.84 -
P/RPS 0.00 0.00 0.00 2.13 2.54 1.34 2.22 -
P/EPS 0.00 0.00 0.00 28.14 38.54 21.70 42.60 -
EY 0.00 0.00 0.00 3.55 2.59 4.61 2.35 -
DY 0.00 0.00 0.00 1.05 0.96 0.86 0.54 -
P/NAPS 0.00 0.00 0.00 0.88 1.00 0.49 0.81 -

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