[SJC] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -31.76%
YoY- -52.02%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 15,940 14,458 13,970 14,062 14,722 15,845 15,937 0.01%
PBT 1,828 1,967 1,714 1,508 1,985 2,236 2,223 -12.19%
Tax -777 -1,071 -985 -844 -1,012 -951 -931 -11.32%
NP 1,051 896 729 664 973 1,285 1,292 -12.82%
-
NP to SH 1,051 896 729 664 973 1,285 1,292 -12.82%
-
Tax Rate 42.51% 54.45% 57.47% 55.97% 50.98% 42.53% 41.88% -
Total Cost 14,889 13,562 13,241 13,398 13,749 14,560 14,645 1.10%
-
Net Worth 40,505 39,844 38,315 38,106 37,519 37,942 37,966 4.39%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 389 167 167 167 167 169 169 74.06%
Div Payout % 37.06% 18.69% 22.98% 25.23% 17.21% 13.17% 13.10% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 40,505 39,844 38,315 38,106 37,519 37,942 37,966 4.39%
NOSH 38,947 19,248 16,878 16,861 16,749 16,938 16,949 73.87%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.59% 6.20% 5.22% 4.72% 6.61% 8.11% 8.11% -
ROE 2.59% 2.25% 1.90% 1.74% 2.59% 3.39% 3.40% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 40.93 75.11 82.77 83.40 87.89 93.54 94.03 -42.47%
EPS 2.70 4.65 4.32 3.94 5.81 7.59 7.62 -49.83%
DPS 1.00 0.87 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 1.04 2.07 2.27 2.26 2.24 2.24 2.24 -39.95%
Adjusted Per Share Value based on latest NOSH - 16,861
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 7.46 6.77 6.54 6.58 6.89 7.42 7.46 0.00%
EPS 0.49 0.42 0.34 0.31 0.46 0.60 0.61 -13.55%
DPS 0.18 0.08 0.08 0.08 0.08 0.08 0.08 71.45%
NAPS 0.1897 0.1866 0.1794 0.1784 0.1757 0.1777 0.1778 4.40%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.09 1.90 0.73 0.63 0.59 0.70 1.15 -
P/RPS 2.66 2.53 0.88 0.76 0.67 0.75 1.22 67.90%
P/EPS 40.39 40.82 16.90 16.00 10.16 9.23 15.09 92.43%
EY 2.48 2.45 5.92 6.25 9.85 10.84 6.63 -47.99%
DY 0.92 0.46 1.37 1.59 1.69 1.43 0.87 3.78%
P/NAPS 1.05 0.92 0.32 0.28 0.26 0.31 0.51 61.62%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 20/02/04 06/11/03 28/08/03 27/05/03 28/02/03 27/11/02 30/08/02 -
Price 1.04 1.01 1.84 0.65 0.58 0.73 0.93 -
P/RPS 2.54 1.34 2.22 0.78 0.66 0.78 0.99 87.09%
P/EPS 38.54 21.70 42.60 16.51 9.98 9.62 12.20 114.84%
EY 2.59 4.61 2.35 6.06 10.02 10.39 8.20 -53.52%
DY 0.96 0.86 0.54 1.54 1.72 1.37 1.08 -7.53%
P/NAPS 1.00 0.49 0.81 0.29 0.26 0.33 0.42 78.02%

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