[SJC] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -7.8%
YoY- 76.97%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 20,845 24,602 25,344 26,159 27,021 25,881 26,988 -15.77%
PBT 2,049 4,602 4,388 4,638 4,925 2,869 3,598 -31.22%
Tax -665 -1,519 -1,532 -1,741 -1,783 -920 -1,717 -46.77%
NP 1,384 3,083 2,856 2,897 3,142 1,949 1,881 -18.45%
-
NP to SH 1,384 3,083 2,856 2,897 3,142 1,949 1,881 -18.45%
-
Tax Rate 32.45% 33.01% 34.91% 37.54% 36.20% 32.07% 47.72% -
Total Cost 19,461 21,519 22,488 23,262 23,879 23,932 25,107 -15.57%
-
Net Worth 53,503 53,503 53,098 53,908 53,098 51,476 52,692 1.02%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 405 810 810 810 810 2,026 2,026 -65.71%
Div Payout % 29.29% 26.29% 28.38% 27.98% 25.80% 103.98% 107.74% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 53,503 53,503 53,098 53,908 53,098 51,476 52,692 1.02%
NOSH 40,533 40,533 40,533 40,533 40,533 40,533 40,533 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.64% 12.53% 11.27% 11.07% 11.63% 7.53% 6.97% -
ROE 2.59% 5.76% 5.38% 5.37% 5.92% 3.79% 3.57% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 51.43 60.70 62.53 64.54 66.66 63.85 66.58 -15.77%
EPS 3.41 7.61 7.05 7.15 7.75 4.81 4.64 -18.51%
DPS 1.00 2.00 2.00 2.00 2.00 5.00 5.00 -65.70%
NAPS 1.32 1.32 1.31 1.33 1.31 1.27 1.30 1.02%
Adjusted Per Share Value based on latest NOSH - 40,533
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.76 11.52 11.87 12.25 12.65 12.12 12.64 -15.79%
EPS 0.65 1.44 1.34 1.36 1.47 0.91 0.88 -18.24%
DPS 0.19 0.38 0.38 0.38 0.38 0.95 0.95 -65.70%
NAPS 0.2505 0.2505 0.2486 0.2524 0.2486 0.241 0.2467 1.02%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.85 0.90 0.89 0.835 0.88 0.82 0.80 -
P/RPS 1.65 1.48 1.42 1.29 1.32 1.28 1.20 23.58%
P/EPS 24.89 11.83 12.63 11.68 11.35 17.05 17.24 27.65%
EY 4.02 8.45 7.92 8.56 8.81 5.86 5.80 -21.62%
DY 1.18 2.22 2.25 2.40 2.27 6.10 6.25 -66.98%
P/NAPS 0.64 0.68 0.68 0.63 0.67 0.65 0.62 2.13%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 26/11/14 29/08/14 30/05/14 28/02/14 27/11/13 30/08/13 -
Price 0.85 0.85 0.90 0.845 0.83 0.88 0.90 -
P/RPS 1.65 1.40 1.44 1.31 1.25 1.38 1.35 14.27%
P/EPS 24.89 11.18 12.77 11.82 10.71 18.30 19.39 18.05%
EY 4.02 8.95 7.83 8.46 9.34 5.46 5.16 -15.29%
DY 1.18 2.35 2.22 2.37 2.41 5.68 5.56 -64.31%
P/NAPS 0.64 0.64 0.69 0.64 0.63 0.69 0.69 -4.87%

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