[SJC] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 22.37%
YoY- 5.33%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 14,722 15,845 15,937 15,397 14,844 14,630 15,796 -4.57%
PBT 1,985 2,236 2,223 2,325 1,859 1,415 1,888 3.38%
Tax -1,012 -951 -931 -941 -728 -591 -724 24.93%
NP 973 1,285 1,292 1,384 1,131 824 1,164 -11.23%
-
NP to SH 973 1,285 1,292 1,384 1,131 824 1,164 -11.23%
-
Tax Rate 50.98% 42.53% 41.88% 40.47% 39.16% 41.77% 38.35% -
Total Cost 13,749 14,560 14,645 14,013 13,713 13,806 14,632 -4.05%
-
Net Worth 37,519 37,942 37,966 37,631 37,054 36,804 36,457 1.92%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 167 169 169 169 169 - - -
Div Payout % 17.21% 13.17% 13.10% 12.23% 14.96% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 37,519 37,942 37,966 37,631 37,054 36,804 36,457 1.92%
NOSH 16,749 16,938 16,949 16,874 16,919 16,960 16,878 -0.50%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.61% 8.11% 8.11% 8.99% 7.62% 5.63% 7.37% -
ROE 2.59% 3.39% 3.40% 3.68% 3.05% 2.24% 3.19% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 87.89 93.54 94.03 91.24 87.73 86.26 93.59 -4.09%
EPS 5.81 7.59 7.62 8.20 6.68 4.86 6.90 -10.80%
DPS 1.00 1.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 2.24 2.24 2.24 2.23 2.19 2.17 2.16 2.44%
Adjusted Per Share Value based on latest NOSH - 16,874
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 6.89 7.42 7.46 7.21 6.95 6.85 7.40 -4.63%
EPS 0.46 0.60 0.60 0.65 0.53 0.39 0.54 -10.11%
DPS 0.08 0.08 0.08 0.08 0.08 0.00 0.00 -
NAPS 0.1757 0.1776 0.1777 0.1762 0.1735 0.1723 0.1707 1.93%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.59 0.70 1.15 1.12 1.09 0.74 0.67 -
P/RPS 0.67 0.75 1.22 1.23 1.24 0.86 0.72 -4.67%
P/EPS 10.16 9.23 15.09 13.66 16.31 15.23 9.72 2.98%
EY 9.85 10.84 6.63 7.32 6.13 6.57 10.29 -2.86%
DY 1.69 1.43 0.87 0.89 0.92 0.00 0.00 -
P/NAPS 0.26 0.31 0.51 0.50 0.50 0.34 0.31 -11.03%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 27/11/02 30/08/02 28/05/02 28/02/02 26/11/01 30/08/01 -
Price 0.58 0.73 0.93 1.22 1.10 0.94 1.00 -
P/RPS 0.66 0.78 0.99 1.34 1.25 1.09 1.07 -27.47%
P/EPS 9.98 9.62 12.20 14.88 16.46 19.35 14.50 -21.99%
EY 10.02 10.39 8.20 6.72 6.08 5.17 6.90 28.14%
DY 1.72 1.37 1.08 0.82 0.91 0.00 0.00 -
P/NAPS 0.26 0.33 0.42 0.55 0.50 0.43 0.46 -31.56%

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