[SJC] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -19.57%
YoY- -13.62%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 20,632 18,995 15,940 14,767 14,849 16,288 12,288 -0.54%
PBT 3,326 3,318 1,826 1,991 1,859 2,400 1,802 -0.64%
Tax -1,089 -1,117 -777 -1,014 -728 -868 -11 -4.76%
NP 2,237 2,201 1,049 977 1,131 1,532 1,791 -0.23%
-
NP to SH 2,237 2,201 1,049 977 1,131 1,532 1,791 -0.23%
-
Tax Rate 32.74% 33.66% 42.55% 50.93% 39.16% 36.17% 0.61% -
Total Cost 18,395 16,794 14,891 13,790 13,718 14,756 10,497 -0.59%
-
Net Worth 45,388 43,776 40,707 37,836 36,968 36,484 34,299 -0.29%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 583 583 391 168 - - - -100.00%
Div Payout % 26.09% 26.52% 37.31% 17.29% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 45,388 43,776 40,707 37,836 36,968 36,484 34,299 -0.29%
NOSH 40,525 40,534 39,141 16,891 16,880 16,890 16,896 -0.92%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 10.84% 11.59% 6.58% 6.62% 7.62% 9.41% 14.58% -
ROE 4.93% 5.03% 2.58% 2.58% 3.06% 4.20% 5.22% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 50.91 46.86 40.72 87.42 87.96 96.43 72.73 0.37%
EPS 5.52 5.43 2.68 2.63 6.70 9.07 10.60 0.69%
DPS 1.44 1.44 1.00 1.00 0.00 0.00 0.00 -100.00%
NAPS 1.12 1.08 1.04 2.24 2.19 2.16 2.03 0.63%
Adjusted Per Share Value based on latest NOSH - 16,749
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 9.66 8.89 7.46 6.92 6.95 7.63 5.75 -0.55%
EPS 1.05 1.03 0.49 0.46 0.53 0.72 0.84 -0.23%
DPS 0.27 0.27 0.18 0.08 0.00 0.00 0.00 -100.00%
NAPS 0.2125 0.205 0.1906 0.1772 0.1731 0.1708 0.1606 -0.29%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.60 0.88 1.09 0.59 1.09 1.00 0.00 -
P/RPS 1.18 1.88 2.68 0.67 1.24 1.04 0.00 -100.00%
P/EPS 10.87 16.21 40.67 10.20 16.27 11.03 0.00 -100.00%
EY 9.20 6.17 2.46 9.80 6.15 9.07 0.00 -100.00%
DY 2.40 1.64 0.92 1.69 0.00 0.00 0.00 -100.00%
P/NAPS 0.54 0.81 1.05 0.26 0.50 0.46 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 23/02/05 20/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 0.62 0.69 1.04 0.58 1.10 0.98 2.05 -
P/RPS 1.22 1.47 2.55 0.66 1.25 1.02 2.82 0.89%
P/EPS 11.23 12.71 38.81 10.03 16.42 10.80 19.34 0.57%
EY 8.90 7.87 2.58 9.97 6.09 9.26 5.17 -0.57%
DY 2.32 2.09 0.96 1.72 0.00 0.00 0.00 -100.00%
P/NAPS 0.55 0.64 1.00 0.26 0.50 0.45 1.01 0.64%

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