[SJC] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 40.63%
YoY- 118.26%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 25,881 26,988 26,587 26,660 27,340 26,839 27,180 -3.20%
PBT 2,869 3,598 3,132 4,908 5,787 6,457 6,799 -43.71%
Tax -920 -1,717 -1,495 -1,298 -3,220 -2,573 -2,842 -52.82%
NP 1,949 1,881 1,637 3,610 2,567 3,884 3,957 -37.60%
-
NP to SH 1,949 1,881 1,637 3,610 2,567 3,884 3,957 -37.60%
-
Tax Rate 32.07% 47.72% 47.73% 26.45% 55.64% 39.85% 41.80% -
Total Cost 23,932 25,107 24,950 23,050 24,773 22,955 23,223 2.02%
-
Net Worth 51,476 52,692 52,287 51,476 51,071 50,666 52,287 -1.03%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,026 2,026 2,026 2,026 1,621 1,621 1,621 16.01%
Div Payout % 103.98% 107.74% 123.80% 56.14% 63.16% 41.74% 40.97% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 51,476 52,692 52,287 51,476 51,071 50,666 52,287 -1.03%
NOSH 40,533 40,533 40,533 40,533 40,533 40,533 40,533 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.53% 6.97% 6.16% 13.54% 9.39% 14.47% 14.56% -
ROE 3.79% 3.57% 3.13% 7.01% 5.03% 7.67% 7.57% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 63.85 66.58 65.59 65.77 67.45 66.22 67.06 -3.21%
EPS 4.81 4.64 4.04 8.91 6.33 9.58 9.76 -37.58%
DPS 5.00 5.00 5.00 5.00 4.00 4.00 4.00 16.02%
NAPS 1.27 1.30 1.29 1.27 1.26 1.25 1.29 -1.03%
Adjusted Per Share Value based on latest NOSH - 40,533
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.12 12.64 12.45 12.48 12.80 12.57 12.73 -3.21%
EPS 0.91 0.88 0.77 1.69 1.20 1.82 1.85 -37.65%
DPS 0.95 0.95 0.95 0.95 0.76 0.76 0.76 16.02%
NAPS 0.2411 0.2468 0.2449 0.2411 0.2392 0.2373 0.2449 -1.03%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.82 0.80 0.75 0.82 0.89 0.78 0.70 -
P/RPS 1.28 1.20 1.14 1.25 1.32 1.18 1.04 14.83%
P/EPS 17.05 17.24 18.57 9.21 14.05 8.14 7.17 78.06%
EY 5.86 5.80 5.38 10.86 7.12 12.29 13.95 -43.88%
DY 6.10 6.25 6.67 6.10 4.49 5.13 5.71 4.49%
P/NAPS 0.65 0.62 0.58 0.65 0.71 0.62 0.54 13.14%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 30/08/13 28/05/13 26/02/13 21/11/12 30/08/12 15/05/12 -
Price 0.88 0.90 0.85 0.82 0.72 0.90 0.70 -
P/RPS 1.38 1.35 1.30 1.25 1.07 1.36 1.04 20.73%
P/EPS 18.30 19.39 21.05 9.21 11.37 9.39 7.17 86.65%
EY 5.46 5.16 4.75 10.86 8.80 10.65 13.95 -46.46%
DY 5.68 5.56 5.88 6.10 5.56 4.44 5.71 -0.35%
P/NAPS 0.69 0.69 0.66 0.65 0.57 0.72 0.54 17.73%

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