[SJC] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -24.4%
YoY- -85.4%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 26,636 25,433 22,602 19,349 23,258 24,510 24,328 1.52%
PBT 6,113 4,457 2,804 450 3,648 4,365 3,369 10.42%
Tax -1,834 -1,394 -1,338 -134 -1,484 -1,912 -1,416 4.40%
NP 4,278 3,062 1,465 316 2,164 2,453 1,953 13.94%
-
NP to SH 4,278 3,062 1,465 316 2,164 2,453 1,953 13.94%
-
Tax Rate 30.00% 31.28% 47.72% 29.78% 40.68% 43.80% 42.03% -
Total Cost 22,357 22,370 21,137 19,033 21,094 22,057 22,374 -0.01%
-
Net Worth 51,071 49,829 49,880 49,443 51,124 49,444 46,263 1.66%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 21 21 - - - -
Div Payout % - - 1.48% 6.90% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 51,071 49,829 49,880 49,443 51,124 49,444 46,263 1.66%
NOSH 40,533 40,511 40,553 40,862 40,574 40,528 40,581 -0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 16.06% 12.04% 6.48% 1.63% 9.30% 10.01% 8.03% -
ROE 8.38% 6.15% 2.94% 0.64% 4.23% 4.96% 4.22% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 65.71 62.78 55.74 47.35 57.32 60.48 59.95 1.53%
EPS 10.56 7.56 3.61 0.77 5.33 6.05 4.81 13.99%
DPS 0.00 0.00 0.05 0.05 0.00 0.00 0.00 -
NAPS 1.26 1.23 1.23 1.21 1.26 1.22 1.14 1.68%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.47 11.91 10.58 9.06 10.89 11.48 11.39 1.51%
EPS 2.00 1.43 0.69 0.15 1.01 1.15 0.91 14.01%
DPS 0.00 0.00 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.2391 0.2333 0.2335 0.2315 0.2394 0.2315 0.2166 1.65%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.89 0.52 0.64 0.63 0.48 0.70 0.75 -
P/RPS 1.35 0.83 1.15 1.33 0.84 1.16 1.25 1.28%
P/EPS 8.43 6.88 17.71 81.47 9.00 11.56 15.58 -9.72%
EY 11.86 14.54 5.65 1.23 11.11 8.65 6.42 10.76%
DY 0.00 0.00 0.08 0.08 0.00 0.00 0.00 -
P/NAPS 0.71 0.42 0.52 0.52 0.38 0.57 0.66 1.22%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 29/11/11 24/11/10 30/11/09 13/11/08 30/11/07 16/11/06 -
Price 0.72 0.65 0.62 0.70 0.70 0.70 0.70 -
P/RPS 1.10 1.04 1.11 1.48 1.22 1.16 1.17 -1.02%
P/EPS 6.82 8.60 17.16 90.52 13.13 11.56 14.54 -11.84%
EY 14.66 11.63 5.83 1.10 7.62 8.65 6.88 13.42%
DY 0.00 0.00 0.09 0.08 0.00 0.00 0.00 -
P/NAPS 0.57 0.53 0.50 0.58 0.56 0.57 0.61 -1.12%

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