[SJC] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -15.38%
YoY- -23.67%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 25,868 25,326 24,989 23,205 22,065 21,487 20,628 16.33%
PBT 2,077 2,344 3,175 2,922 3,348 3,791 3,323 -26.95%
Tax -1,075 -1,195 -1,416 -1,084 -1,176 -1,218 -1,087 -0.73%
NP 1,002 1,149 1,759 1,838 2,172 2,573 2,236 -41.52%
-
NP to SH 1,002 1,149 1,759 1,838 2,172 2,573 2,236 -41.52%
-
Tax Rate 51.76% 50.98% 44.60% 37.10% 35.13% 32.13% 32.71% -
Total Cost 24,866 24,177 23,230 21,367 19,893 18,914 18,392 22.33%
-
Net Worth 40,425 47,248 46,958 46,022 46,459 46,187 45,408 -7.47%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 596 596 583 583 583 583 -
Div Payout % - 51.89% 33.89% 31.76% 26.88% 22.69% 26.11% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 40,425 47,248 46,958 46,022 46,459 46,187 45,408 -7.47%
NOSH 40,425 40,731 40,833 40,370 40,400 40,515 40,543 -0.19%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.87% 4.54% 7.04% 7.92% 9.84% 11.97% 10.84% -
ROE 2.48% 2.43% 3.75% 3.99% 4.67% 5.57% 4.92% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 63.99 62.18 61.20 57.48 54.62 53.03 50.88 16.56%
EPS 2.48 2.82 4.31 4.55 5.38 6.35 5.52 -41.42%
DPS 0.00 1.46 1.46 1.44 1.44 1.44 1.44 -
NAPS 1.00 1.16 1.15 1.14 1.15 1.14 1.12 -7.29%
Adjusted Per Share Value based on latest NOSH - 40,370
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.11 11.86 11.70 10.87 10.33 10.06 9.66 16.31%
EPS 0.47 0.54 0.82 0.86 1.02 1.20 1.05 -41.57%
DPS 0.00 0.28 0.28 0.27 0.27 0.27 0.27 -
NAPS 0.1893 0.2213 0.2199 0.2155 0.2176 0.2163 0.2126 -7.46%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.60 0.70 0.63 0.75 0.70 0.61 0.60 -
P/RPS 0.94 1.13 1.03 1.30 1.28 1.15 1.18 -14.10%
P/EPS 24.21 24.81 14.62 16.47 13.02 9.61 10.88 70.69%
EY 4.13 4.03 6.84 6.07 7.68 10.41 9.19 -41.41%
DY 0.00 2.09 2.32 1.92 2.06 2.36 2.40 -
P/NAPS 0.60 0.60 0.55 0.66 0.61 0.54 0.54 7.29%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 15/05/07 28/02/07 16/11/06 22/08/06 31/05/06 28/02/06 -
Price 0.68 0.65 0.72 0.70 0.88 0.70 0.62 -
P/RPS 1.06 1.05 1.18 1.22 1.61 1.32 1.22 -8.96%
P/EPS 27.43 23.04 16.71 15.38 16.37 11.02 11.24 81.55%
EY 3.65 4.34 5.98 6.50 6.11 9.07 8.90 -44.89%
DY 0.00 2.25 2.03 2.06 1.64 2.06 2.32 -
P/NAPS 0.68 0.56 0.63 0.61 0.77 0.61 0.55 15.23%

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