[SJC] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 71.46%
YoY- 119.16%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 26,839 27,180 26,437 25,536 25,241 24,405 23,413 9.54%
PBT 6,457 6,799 4,544 3,459 2,301 2,507 2,219 103.95%
Tax -2,573 -2,842 -2,890 -702 -693 -665 -660 147.90%
NP 3,884 3,957 1,654 2,757 1,608 1,842 1,559 83.87%
-
NP to SH 3,884 3,957 1,654 2,757 1,608 1,842 1,559 83.87%
-
Tax Rate 39.85% 41.80% 63.60% 20.29% 30.12% 26.53% 29.74% -
Total Cost 22,955 23,223 24,783 22,779 23,633 22,563 21,854 3.33%
-
Net Worth 50,666 52,287 49,044 49,849 48,000 49,869 50,070 0.79%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 1,621 1,621 1,621 16 16 32 32 1272.33%
Div Payout % 41.74% 40.97% 98.02% 0.59% 1.01% 1.77% 2.09% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 50,666 52,287 49,044 49,849 48,000 49,869 50,070 0.79%
NOSH 40,533 40,533 40,533 40,527 40,000 40,544 40,707 -0.28%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 14.47% 14.56% 6.26% 10.80% 6.37% 7.55% 6.66% -
ROE 7.67% 7.57% 3.37% 5.53% 3.35% 3.69% 3.11% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 66.22 67.06 65.22 63.01 63.10 60.19 57.51 9.86%
EPS 9.58 9.76 4.08 6.80 4.02 4.54 3.83 84.36%
DPS 4.00 4.00 4.00 0.04 0.04 0.08 0.08 1260.44%
NAPS 1.25 1.29 1.21 1.23 1.20 1.23 1.23 1.08%
Adjusted Per Share Value based on latest NOSH - 40,527
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.57 12.73 12.38 11.96 11.82 11.43 10.96 9.57%
EPS 1.82 1.85 0.77 1.29 0.75 0.86 0.73 83.96%
DPS 0.76 0.76 0.76 0.01 0.01 0.02 0.02 1032.79%
NAPS 0.2373 0.2449 0.2297 0.2334 0.2248 0.2335 0.2345 0.79%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.78 0.70 0.65 0.52 0.54 0.555 0.53 -
P/RPS 1.18 1.04 1.00 0.83 0.86 0.92 0.92 18.06%
P/EPS 8.14 7.17 15.93 7.64 13.43 12.22 13.84 -29.82%
EY 12.29 13.95 6.28 13.08 7.44 8.19 7.23 42.47%
DY 5.13 5.71 6.15 0.08 0.08 0.14 0.15 955.89%
P/NAPS 0.62 0.54 0.54 0.42 0.45 0.45 0.43 27.65%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 15/05/12 29/02/12 29/11/11 25/08/11 24/05/11 24/02/11 -
Price 0.90 0.70 0.82 0.65 0.535 0.55 0.55 -
P/RPS 1.36 1.04 1.26 1.03 0.85 0.91 0.96 26.16%
P/EPS 9.39 7.17 20.09 9.55 13.31 12.11 14.36 -24.68%
EY 10.65 13.95 4.98 10.47 7.51 8.26 6.96 32.82%
DY 4.44 5.71 4.88 0.06 0.08 0.15 0.15 858.86%
P/NAPS 0.72 0.54 0.68 0.53 0.45 0.45 0.45 36.83%

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