[SJC] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -54.65%
YoY- -58.63%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 27,021 25,881 26,988 26,587 26,660 27,340 26,839 0.45%
PBT 4,925 2,869 3,598 3,132 4,908 5,787 6,457 -16.47%
Tax -1,783 -920 -1,717 -1,495 -1,298 -3,220 -2,573 -21.63%
NP 3,142 1,949 1,881 1,637 3,610 2,567 3,884 -13.14%
-
NP to SH 3,142 1,949 1,881 1,637 3,610 2,567 3,884 -13.14%
-
Tax Rate 36.20% 32.07% 47.72% 47.73% 26.45% 55.64% 39.85% -
Total Cost 23,879 23,932 25,107 24,950 23,050 24,773 22,955 2.65%
-
Net Worth 53,098 51,476 52,692 52,287 51,476 51,071 50,666 3.16%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 810 2,026 2,026 2,026 2,026 1,621 1,621 -36.95%
Div Payout % 25.80% 103.98% 107.74% 123.80% 56.14% 63.16% 41.74% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 53,098 51,476 52,692 52,287 51,476 51,071 50,666 3.16%
NOSH 40,533 40,533 40,533 40,533 40,533 40,533 40,533 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.63% 7.53% 6.97% 6.16% 13.54% 9.39% 14.47% -
ROE 5.92% 3.79% 3.57% 3.13% 7.01% 5.03% 7.67% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 66.66 63.85 66.58 65.59 65.77 67.45 66.22 0.44%
EPS 7.75 4.81 4.64 4.04 8.91 6.33 9.58 -13.14%
DPS 2.00 5.00 5.00 5.00 5.00 4.00 4.00 -36.92%
NAPS 1.31 1.27 1.30 1.29 1.27 1.26 1.25 3.16%
Adjusted Per Share Value based on latest NOSH - 40,533
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.65 12.12 12.64 12.45 12.48 12.80 12.57 0.42%
EPS 1.47 0.91 0.88 0.77 1.69 1.20 1.82 -13.23%
DPS 0.38 0.95 0.95 0.95 0.95 0.76 0.76 -36.92%
NAPS 0.2486 0.2411 0.2468 0.2449 0.2411 0.2392 0.2373 3.14%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.88 0.82 0.80 0.75 0.82 0.89 0.78 -
P/RPS 1.32 1.28 1.20 1.14 1.25 1.32 1.18 7.73%
P/EPS 11.35 17.05 17.24 18.57 9.21 14.05 8.14 24.73%
EY 8.81 5.86 5.80 5.38 10.86 7.12 12.29 -19.85%
DY 2.27 6.10 6.25 6.67 6.10 4.49 5.13 -41.84%
P/NAPS 0.67 0.65 0.62 0.58 0.65 0.71 0.62 5.29%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 30/08/13 28/05/13 26/02/13 21/11/12 30/08/12 -
Price 0.83 0.88 0.90 0.85 0.82 0.72 0.90 -
P/RPS 1.25 1.38 1.35 1.30 1.25 1.07 1.36 -5.45%
P/EPS 10.71 18.30 19.39 21.05 9.21 11.37 9.39 9.13%
EY 9.34 5.46 5.16 4.75 10.86 8.80 10.65 -8.35%
DY 2.41 5.68 5.56 5.88 6.10 5.56 4.44 -33.38%
P/NAPS 0.63 0.69 0.69 0.66 0.65 0.57 0.72 -8.49%

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