[SJC] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -31.93%
YoY- 39.7%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 20,037 22,373 25,597 26,636 25,433 22,602 19,349 0.58%
PBT 2,826 2,965 3,396 6,113 4,457 2,804 450 35.81%
Tax -1,813 -978 -1,330 -1,834 -1,394 -1,338 -134 54.33%
NP 1,013 1,986 2,065 4,278 3,062 1,465 316 21.41%
-
NP to SH 1,013 1,986 2,065 4,278 3,062 1,465 316 21.41%
-
Tax Rate 64.15% 32.98% 39.16% 30.00% 31.28% 47.72% 29.78% -
Total Cost 19,024 20,386 23,532 22,357 22,370 21,137 19,033 -0.00%
-
Net Worth 53,908 53,503 51,476 51,071 49,829 49,880 49,443 1.45%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - 21 21 -
Div Payout % - - - - - 1.48% 6.90% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 53,908 53,503 51,476 51,071 49,829 49,880 49,443 1.45%
NOSH 40,533 40,533 40,533 40,533 40,511 40,553 40,862 -0.13%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.06% 8.88% 8.07% 16.06% 12.04% 6.48% 1.63% -
ROE 1.88% 3.71% 4.01% 8.38% 6.15% 2.94% 0.64% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 49.43 55.20 63.15 65.71 62.78 55.74 47.35 0.71%
EPS 2.51 4.91 5.09 10.56 7.56 3.61 0.77 21.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.05 -
NAPS 1.33 1.32 1.27 1.26 1.23 1.23 1.21 1.58%
Adjusted Per Share Value based on latest NOSH - 40,533
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.38 10.48 11.99 12.47 11.91 10.58 9.06 0.57%
EPS 0.47 0.93 0.97 2.00 1.43 0.69 0.15 20.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 0.2524 0.2505 0.2411 0.2392 0.2333 0.2336 0.2315 1.45%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.76 0.90 0.82 0.89 0.52 0.64 0.63 -
P/RPS 1.54 1.63 1.30 1.35 0.83 1.15 1.33 2.47%
P/EPS 30.40 18.36 16.09 8.43 6.88 17.71 81.47 -15.14%
EY 3.29 5.45 6.21 11.86 14.54 5.65 1.23 17.81%
DY 0.00 0.00 0.00 0.00 0.00 0.08 0.08 -
P/NAPS 0.57 0.68 0.65 0.71 0.42 0.52 0.52 1.54%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 26/11/14 27/11/13 21/11/12 29/11/11 24/11/10 30/11/09 -
Price 0.78 0.85 0.88 0.72 0.65 0.62 0.70 -
P/RPS 1.58 1.54 1.39 1.10 1.04 1.11 1.48 1.09%
P/EPS 31.20 17.34 17.27 6.82 8.60 17.16 90.52 -16.25%
EY 3.21 5.77 5.79 14.66 11.63 5.83 1.10 19.53%
DY 0.00 0.00 0.00 0.00 0.00 0.09 0.08 -
P/NAPS 0.59 0.64 0.69 0.57 0.53 0.50 0.58 0.28%

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