[SJC] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -7.14%
YoY- 1.59%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 23,205 22,065 21,487 20,628 20,264 19,888 19,384 12.73%
PBT 2,922 3,348 3,791 3,323 3,647 3,677 3,463 -10.69%
Tax -1,084 -1,176 -1,218 -1,087 -1,239 -1,229 -1,156 -4.19%
NP 1,838 2,172 2,573 2,236 2,408 2,448 2,307 -14.04%
-
NP to SH 1,838 2,172 2,573 2,236 2,408 2,448 2,307 -14.04%
-
Tax Rate 37.10% 35.13% 32.13% 32.71% 33.97% 33.42% 33.38% -
Total Cost 21,367 19,893 18,914 18,392 17,856 17,440 17,077 16.09%
-
Net Worth 46,022 46,459 46,187 45,408 45,052 44,910 44,812 1.79%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 583 583 583 583 585 585 585 -0.22%
Div Payout % 31.76% 26.88% 22.69% 26.11% 24.32% 23.92% 25.39% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 46,022 46,459 46,187 45,408 45,052 44,910 44,812 1.79%
NOSH 40,370 40,400 40,515 40,543 40,588 40,459 40,738 -0.60%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.92% 9.84% 11.97% 10.84% 11.88% 12.31% 11.90% -
ROE 3.99% 4.67% 5.57% 4.92% 5.34% 5.45% 5.15% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 57.48 54.62 53.03 50.88 49.93 49.16 47.58 13.41%
EPS 4.55 5.38 6.35 5.52 5.93 6.05 5.66 -13.53%
DPS 1.44 1.44 1.44 1.44 1.44 1.44 1.44 0.00%
NAPS 1.14 1.15 1.14 1.12 1.11 1.11 1.10 2.40%
Adjusted Per Share Value based on latest NOSH - 40,543
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 10.86 10.33 10.06 9.66 9.49 9.31 9.08 12.66%
EPS 0.86 1.02 1.20 1.05 1.13 1.15 1.08 -14.07%
DPS 0.27 0.27 0.27 0.27 0.27 0.27 0.27 0.00%
NAPS 0.2155 0.2175 0.2162 0.2126 0.2109 0.2103 0.2098 1.80%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.75 0.70 0.61 0.60 0.75 0.60 0.66 -
P/RPS 1.30 1.28 1.15 1.18 1.50 1.22 1.39 -4.36%
P/EPS 16.47 13.02 9.61 10.88 12.64 9.92 11.65 25.93%
EY 6.07 7.68 10.41 9.19 7.91 10.08 8.58 -20.58%
DY 1.92 2.06 2.36 2.40 1.92 2.40 2.18 -8.11%
P/NAPS 0.66 0.61 0.54 0.54 0.68 0.54 0.60 6.55%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 22/08/06 31/05/06 28/02/06 25/11/05 30/08/05 12/04/05 -
Price 0.70 0.88 0.70 0.62 0.57 0.64 0.95 -
P/RPS 1.22 1.61 1.32 1.22 1.14 1.30 2.00 -28.05%
P/EPS 15.38 16.37 11.02 11.24 9.61 10.58 16.78 -5.63%
EY 6.50 6.11 9.07 8.90 10.41 9.45 5.96 5.94%
DY 2.06 1.64 2.06 2.32 2.53 2.25 1.52 22.44%
P/NAPS 0.61 0.77 0.61 0.55 0.51 0.58 0.86 -20.44%

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