[SJC] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 61.21%
YoY- -12.96%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 24,602 25,344 26,159 27,021 25,881 26,988 26,587 -5.03%
PBT 4,602 4,388 4,638 4,925 2,869 3,598 3,132 29.21%
Tax -1,519 -1,532 -1,741 -1,783 -920 -1,717 -1,495 1.06%
NP 3,083 2,856 2,897 3,142 1,949 1,881 1,637 52.44%
-
NP to SH 3,083 2,856 2,897 3,142 1,949 1,881 1,637 52.44%
-
Tax Rate 33.01% 34.91% 37.54% 36.20% 32.07% 47.72% 47.73% -
Total Cost 21,519 22,488 23,262 23,879 23,932 25,107 24,950 -9.38%
-
Net Worth 53,503 53,098 53,908 53,098 51,476 52,692 52,287 1.54%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 810 810 810 810 2,026 2,026 2,026 -45.69%
Div Payout % 26.29% 28.38% 27.98% 25.80% 103.98% 107.74% 123.80% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 53,503 53,098 53,908 53,098 51,476 52,692 52,287 1.54%
NOSH 40,533 40,533 40,533 40,533 40,533 40,533 40,533 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.53% 11.27% 11.07% 11.63% 7.53% 6.97% 6.16% -
ROE 5.76% 5.38% 5.37% 5.92% 3.79% 3.57% 3.13% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 60.70 62.53 64.54 66.66 63.85 66.58 65.59 -5.02%
EPS 7.61 7.05 7.15 7.75 4.81 4.64 4.04 52.46%
DPS 2.00 2.00 2.00 2.00 5.00 5.00 5.00 -45.68%
NAPS 1.32 1.31 1.33 1.31 1.27 1.30 1.29 1.54%
Adjusted Per Share Value based on latest NOSH - 40,533
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.52 11.87 12.25 12.65 12.12 12.64 12.45 -5.03%
EPS 1.44 1.34 1.36 1.47 0.91 0.88 0.77 51.73%
DPS 0.38 0.38 0.38 0.38 0.95 0.95 0.95 -45.68%
NAPS 0.2505 0.2486 0.2524 0.2486 0.241 0.2467 0.2448 1.54%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.90 0.89 0.835 0.88 0.82 0.80 0.75 -
P/RPS 1.48 1.42 1.29 1.32 1.28 1.20 1.14 18.98%
P/EPS 11.83 12.63 11.68 11.35 17.05 17.24 18.57 -25.94%
EY 8.45 7.92 8.56 8.81 5.86 5.80 5.38 35.08%
DY 2.22 2.25 2.40 2.27 6.10 6.25 6.67 -51.94%
P/NAPS 0.68 0.68 0.63 0.67 0.65 0.62 0.58 11.17%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 29/08/14 30/05/14 28/02/14 27/11/13 30/08/13 28/05/13 -
Price 0.85 0.90 0.845 0.83 0.88 0.90 0.85 -
P/RPS 1.40 1.44 1.31 1.25 1.38 1.35 1.30 5.05%
P/EPS 11.18 12.77 11.82 10.71 18.30 19.39 21.05 -34.39%
EY 8.95 7.83 8.46 9.34 5.46 5.16 4.75 52.49%
DY 2.35 2.22 2.37 2.41 5.68 5.56 5.88 -45.71%
P/NAPS 0.64 0.69 0.64 0.63 0.69 0.69 0.66 -2.02%

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