[SJC] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -4.87%
YoY- 7.37%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 25,000 20,632 18,995 15,940 14,767 14,849 16,288 7.39%
PBT 3,175 3,326 3,318 1,826 1,991 1,859 2,400 4.77%
Tax -1,416 -1,089 -1,117 -777 -1,014 -728 -868 8.49%
NP 1,759 2,237 2,201 1,049 977 1,131 1,532 2.32%
-
NP to SH 1,759 2,237 2,201 1,049 977 1,131 1,532 2.32%
-
Tax Rate 44.60% 32.74% 33.66% 42.55% 50.93% 39.16% 36.17% -
Total Cost 23,241 18,395 16,794 14,891 13,790 13,718 14,756 7.86%
-
Net Worth 46,609 45,388 43,776 40,707 37,836 36,968 36,484 4.16%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 591 583 583 391 168 - - -
Div Payout % 33.64% 26.09% 26.52% 37.31% 17.29% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 46,609 45,388 43,776 40,707 37,836 36,968 36,484 4.16%
NOSH 40,529 40,525 40,534 39,141 16,891 16,880 16,890 15.69%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.04% 10.84% 11.59% 6.58% 6.62% 7.62% 9.41% -
ROE 3.77% 4.93% 5.03% 2.58% 2.58% 3.06% 4.20% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 61.68 50.91 46.86 40.72 87.42 87.96 96.43 -7.17%
EPS 4.34 5.52 5.43 2.68 2.63 6.70 9.07 -11.55%
DPS 1.46 1.44 1.44 1.00 1.00 0.00 0.00 -
NAPS 1.15 1.12 1.08 1.04 2.24 2.19 2.16 -9.96%
Adjusted Per Share Value based on latest NOSH - 38,947
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 11.71 9.66 8.89 7.46 6.92 6.95 7.63 7.39%
EPS 0.82 1.05 1.03 0.49 0.46 0.53 0.72 2.19%
DPS 0.28 0.27 0.27 0.18 0.08 0.00 0.00 -
NAPS 0.2183 0.2125 0.205 0.1906 0.1772 0.1731 0.1708 4.17%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.63 0.60 0.88 1.09 0.59 1.09 1.00 -
P/RPS 1.02 1.18 1.88 2.68 0.67 1.24 1.04 -0.32%
P/EPS 14.52 10.87 16.21 40.67 10.20 16.27 11.03 4.68%
EY 6.89 9.20 6.17 2.46 9.80 6.15 9.07 -4.47%
DY 2.32 2.40 1.64 0.92 1.69 0.00 0.00 -
P/NAPS 0.55 0.54 0.81 1.05 0.26 0.50 0.46 3.02%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 23/02/05 20/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.72 0.62 0.69 1.04 0.58 1.10 0.98 -
P/RPS 1.17 1.22 1.47 2.55 0.66 1.25 1.02 2.31%
P/EPS 16.59 11.23 12.71 38.81 10.03 16.42 10.80 7.41%
EY 6.03 8.90 7.87 2.58 9.97 6.09 9.26 -6.89%
DY 2.03 2.32 2.09 0.96 1.72 0.00 0.00 -
P/NAPS 0.63 0.55 0.64 1.00 0.26 0.50 0.45 5.76%

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