[SJC] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 15.07%
YoY- 11.53%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 24,989 23,205 22,065 21,487 20,628 20,264 19,888 16.39%
PBT 3,175 2,922 3,348 3,791 3,323 3,647 3,677 -9.29%
Tax -1,416 -1,084 -1,176 -1,218 -1,087 -1,239 -1,229 9.87%
NP 1,759 1,838 2,172 2,573 2,236 2,408 2,448 -19.72%
-
NP to SH 1,759 1,838 2,172 2,573 2,236 2,408 2,448 -19.72%
-
Tax Rate 44.60% 37.10% 35.13% 32.13% 32.71% 33.97% 33.42% -
Total Cost 23,230 21,367 19,893 18,914 18,392 17,856 17,440 20.99%
-
Net Worth 46,958 46,022 46,459 46,187 45,408 45,052 44,910 3.00%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 596 583 583 583 583 585 585 1.24%
Div Payout % 33.89% 31.76% 26.88% 22.69% 26.11% 24.32% 23.92% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 46,958 46,022 46,459 46,187 45,408 45,052 44,910 3.00%
NOSH 40,833 40,370 40,400 40,515 40,543 40,588 40,459 0.61%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.04% 7.92% 9.84% 11.97% 10.84% 11.88% 12.31% -
ROE 3.75% 3.99% 4.67% 5.57% 4.92% 5.34% 5.45% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 61.20 57.48 54.62 53.03 50.88 49.93 49.16 15.67%
EPS 4.31 4.55 5.38 6.35 5.52 5.93 6.05 -20.18%
DPS 1.46 1.44 1.44 1.44 1.44 1.44 1.44 0.92%
NAPS 1.15 1.14 1.15 1.14 1.12 1.11 1.11 2.38%
Adjusted Per Share Value based on latest NOSH - 40,515
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 11.70 10.87 10.33 10.06 9.66 9.49 9.31 16.40%
EPS 0.82 0.86 1.02 1.20 1.05 1.13 1.15 -20.13%
DPS 0.28 0.27 0.27 0.27 0.27 0.27 0.27 2.44%
NAPS 0.2199 0.2155 0.2176 0.2163 0.2126 0.211 0.2103 3.01%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.63 0.75 0.70 0.61 0.60 0.75 0.60 -
P/RPS 1.03 1.30 1.28 1.15 1.18 1.50 1.22 -10.64%
P/EPS 14.62 16.47 13.02 9.61 10.88 12.64 9.92 29.41%
EY 6.84 6.07 7.68 10.41 9.19 7.91 10.08 -22.72%
DY 2.32 1.92 2.06 2.36 2.40 1.92 2.40 -2.22%
P/NAPS 0.55 0.66 0.61 0.54 0.54 0.68 0.54 1.22%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 16/11/06 22/08/06 31/05/06 28/02/06 25/11/05 30/08/05 -
Price 0.72 0.70 0.88 0.70 0.62 0.57 0.64 -
P/RPS 1.18 1.22 1.61 1.32 1.22 1.14 1.30 -6.23%
P/EPS 16.71 15.38 16.37 11.02 11.24 9.61 10.58 35.50%
EY 5.98 6.50 6.11 9.07 8.90 10.41 9.45 -26.23%
DY 2.03 2.06 1.64 2.06 2.32 2.53 2.25 -6.61%
P/NAPS 0.63 0.61 0.77 0.61 0.55 0.51 0.58 5.65%

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