[SJC] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 23.93%
YoY- 292.7%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 25,536 25,241 24,405 23,413 22,673 21,808 20,584 15.44%
PBT 3,459 2,301 2,507 2,219 3,298 2,773 2,179 36.04%
Tax -702 -693 -665 -660 -2,040 -1,720 -1,403 -36.94%
NP 2,757 1,608 1,842 1,559 1,258 1,053 776 132.65%
-
NP to SH 2,757 1,608 1,842 1,559 1,258 1,053 776 132.65%
-
Tax Rate 20.29% 30.12% 26.53% 29.74% 61.86% 62.03% 64.39% -
Total Cost 22,779 23,633 22,563 21,854 21,415 20,755 19,808 9.75%
-
Net Worth 49,849 48,000 49,869 50,070 50,278 48,481 58,878 -10.49%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 16 16 32 32 16 16 - -
Div Payout % 0.59% 1.01% 1.77% 2.09% 1.30% 1.55% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 49,849 48,000 49,869 50,070 50,278 48,481 58,878 -10.49%
NOSH 40,527 40,000 40,544 40,707 40,877 40,740 40,606 -0.12%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.80% 6.37% 7.55% 6.66% 5.55% 4.83% 3.77% -
ROE 5.53% 3.35% 3.69% 3.11% 2.50% 2.17% 1.32% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 63.01 63.10 60.19 57.51 55.47 53.53 50.69 15.59%
EPS 6.80 4.02 4.54 3.83 3.08 2.58 1.91 132.97%
DPS 0.04 0.04 0.08 0.08 0.04 0.04 0.00 -
NAPS 1.23 1.20 1.23 1.23 1.23 1.19 1.45 -10.38%
Adjusted Per Share Value based on latest NOSH - 40,707
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 11.96 11.82 11.43 10.96 10.62 10.21 9.64 15.44%
EPS 1.29 0.75 0.86 0.73 0.59 0.49 0.36 133.98%
DPS 0.01 0.01 0.02 0.02 0.01 0.01 0.00 -
NAPS 0.2334 0.2248 0.2335 0.2345 0.2354 0.227 0.2757 -10.50%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.52 0.54 0.555 0.53 0.64 0.60 0.64 -
P/RPS 0.83 0.86 0.92 0.92 1.15 1.12 1.26 -24.27%
P/EPS 7.64 13.43 12.22 13.84 20.80 23.21 33.49 -62.63%
EY 13.08 7.44 8.19 7.23 4.81 4.31 2.99 167.23%
DY 0.08 0.08 0.14 0.15 0.06 0.07 0.00 -
P/NAPS 0.42 0.45 0.45 0.43 0.52 0.50 0.44 -3.05%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 24/05/11 24/02/11 24/11/10 12/08/10 21/05/10 -
Price 0.65 0.535 0.55 0.55 0.62 0.60 0.55 -
P/RPS 1.03 0.85 0.91 0.96 1.12 1.12 1.08 -3.10%
P/EPS 9.55 13.31 12.11 14.36 20.15 23.21 28.78 -52.03%
EY 10.47 7.51 8.26 6.96 4.96 4.31 3.47 108.66%
DY 0.06 0.08 0.15 0.15 0.06 0.07 0.00 -
P/NAPS 0.53 0.45 0.45 0.45 0.50 0.50 0.38 24.80%

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