[SJC] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 17.3%
YoY- 8.02%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 18,592 18,350 17,431 15,940 14,458 13,970 14,062 24.98%
PBT 3,011 2,619 2,284 1,828 1,967 1,714 1,508 73.72%
Tax -1,224 -1,062 -963 -777 -1,071 -985 -844 34.56%
NP 1,787 1,557 1,321 1,051 896 729 664 120.49%
-
NP to SH 1,787 1,557 1,321 1,051 896 729 664 120.49%
-
Tax Rate 40.65% 40.55% 42.16% 42.51% 54.45% 57.47% 55.97% -
Total Cost 16,805 16,793 16,110 14,889 13,562 13,241 13,398 19.83%
-
Net Worth 43,338 0 42,423 40,505 39,844 38,315 38,106 10.82%
Dividend
30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 389 389 389 389 167 167 167 96.47%
Div Payout % 21.79% 25.01% 29.48% 37.06% 18.69% 22.98% 25.23% -
Equity
30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 43,338 0 42,423 40,505 39,844 38,315 38,106 10.82%
NOSH 40,503 40,403 40,403 38,947 19,248 16,878 16,861 101.36%
Ratio Analysis
30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.61% 8.49% 7.58% 6.59% 6.20% 5.22% 4.72% -
ROE 4.12% 0.00% 3.11% 2.59% 2.25% 1.90% 1.74% -
Per Share
30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 45.90 45.42 43.14 40.93 75.11 82.77 83.40 -37.93%
EPS 4.41 3.85 3.27 2.70 4.65 4.32 3.94 9.41%
DPS 0.96 0.96 0.96 1.00 0.87 1.00 1.00 -3.20%
NAPS 1.07 0.00 1.05 1.04 2.07 2.27 2.26 -44.96%
Adjusted Per Share Value based on latest NOSH - 38,947
30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 8.70 8.59 8.16 7.46 6.77 6.54 6.58 24.99%
EPS 0.84 0.73 0.62 0.49 0.42 0.34 0.31 121.69%
DPS 0.18 0.18 0.18 0.18 0.08 0.08 0.08 91.11%
NAPS 0.2029 0.00 0.1986 0.1896 0.1865 0.1794 0.1784 10.82%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.10 1.01 1.09 1.09 1.90 0.73 0.63 -
P/RPS 2.40 2.22 2.53 2.66 2.53 0.88 0.76 150.53%
P/EPS 24.93 26.21 33.34 40.39 40.82 16.90 16.00 42.50%
EY 4.01 3.82 3.00 2.48 2.45 5.92 6.25 -29.84%
DY 0.87 0.95 0.88 0.92 0.46 1.37 1.59 -38.22%
P/NAPS 1.03 0.00 1.04 1.05 0.92 0.32 0.28 183.00%
Price Multiplier on Announcement Date
30/06/04 31/03/04 01/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date - - 26/05/04 20/02/04 06/11/03 28/08/03 27/05/03 -
Price 0.00 0.00 0.92 1.04 1.01 1.84 0.65 -
P/RPS 0.00 0.00 2.13 2.54 1.34 2.22 0.78 -
P/EPS 0.00 0.00 28.14 38.54 21.70 42.60 16.51 -
EY 0.00 0.00 3.55 2.59 4.61 2.35 6.06 -
DY 0.00 0.00 1.05 0.96 0.86 0.54 1.54 -
P/NAPS 0.00 0.00 0.88 1.00 0.49 0.81 0.29 -

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