[SJC] YoY Annual (Unaudited) Result on 31-Dec-2011 [#4]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
YoY- 6.09%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 20,845 27,020 26,659 26,437 23,413 20,233 24,559 -2.69%
PBT 2,050 4,926 4,907 4,544 2,219 1,533 1,306 7.80%
Tax -665 -1,782 -1,298 -2,890 -660 -1,137 -713 -1.15%
NP 1,385 3,144 3,609 1,654 1,559 396 593 15.17%
-
NP to SH 1,385 3,144 3,609 1,654 1,559 396 593 15.17%
-
Tax Rate 32.44% 36.18% 26.45% 63.60% 29.74% 74.17% 54.59% -
Total Cost 19,460 23,876 23,050 24,783 21,854 19,837 23,966 -3.41%
-
Net Worth 53,456 53,098 51,476 49,044 49,807 87,120 50,265 1.03%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 404 810 2,026 1,621 16 28 16 71.23%
Div Payout % 29.24% 25.78% 56.16% 98.02% 1.04% 7.27% 2.73% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 53,456 53,098 51,476 49,044 49,807 87,120 50,265 1.03%
NOSH 40,497 40,533 40,533 40,533 40,493 71,999 40,536 -0.01%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.64% 11.64% 13.54% 6.26% 6.66% 1.96% 2.41% -
ROE 2.59% 5.92% 7.01% 3.37% 3.13% 0.45% 1.18% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 51.47 66.66 65.77 65.22 57.82 28.10 60.58 -2.67%
EPS 3.42 7.76 8.90 4.08 3.85 0.55 1.46 15.23%
DPS 1.00 2.00 5.00 4.00 0.04 0.04 0.04 70.95%
NAPS 1.32 1.31 1.27 1.21 1.23 1.21 1.24 1.04%
Adjusted Per Share Value based on latest NOSH - 40,533
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 9.76 12.65 12.48 12.38 10.96 9.47 11.50 -2.69%
EPS 0.65 1.47 1.69 0.77 0.73 0.19 0.28 15.06%
DPS 0.19 0.38 0.95 0.76 0.01 0.01 0.01 63.31%
NAPS 0.2503 0.2486 0.2411 0.2297 0.2332 0.408 0.2354 1.02%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.85 0.88 0.82 0.65 0.53 0.64 0.69 -
P/RPS 1.65 1.32 1.25 1.00 0.92 2.28 1.14 6.35%
P/EPS 24.85 11.35 9.21 15.93 13.77 116.36 47.17 -10.12%
EY 4.02 8.81 10.86 6.28 7.26 0.86 2.12 11.24%
DY 1.18 2.27 6.10 6.15 0.08 0.06 0.06 64.25%
P/NAPS 0.64 0.67 0.65 0.54 0.43 0.53 0.56 2.24%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 28/02/14 26/02/13 29/02/12 24/02/11 24/02/10 27/02/09 -
Price 0.85 0.83 0.82 0.82 0.55 0.55 0.78 -
P/RPS 1.65 1.25 1.25 1.26 0.95 1.96 1.29 4.18%
P/EPS 24.85 10.70 9.21 20.09 14.29 100.00 53.32 -11.94%
EY 4.02 9.35 10.86 4.98 7.00 1.00 1.88 13.49%
DY 1.18 2.41 6.10 4.88 0.07 0.07 0.05 69.32%
P/NAPS 0.64 0.63 0.65 0.68 0.45 0.45 0.63 0.26%

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