[SJC] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 25.32%
YoY- -33.22%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 26,659 26,437 23,413 20,233 24,559 27,115 25,000 1.07%
PBT 4,907 4,544 2,219 1,533 1,306 6,638 3,175 7.51%
Tax -1,298 -2,890 -660 -1,137 -713 -1,190 -1,416 -1.43%
NP 3,609 1,654 1,559 396 593 5,448 1,759 12.71%
-
NP to SH 3,609 1,654 1,559 396 593 5,448 1,759 12.71%
-
Tax Rate 26.45% 63.60% 29.74% 74.17% 54.59% 17.93% 44.60% -
Total Cost 23,050 24,783 21,854 19,837 23,966 21,667 23,241 -0.13%
-
Net Worth 51,476 49,044 49,807 87,120 50,265 51,480 46,609 1.66%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,026 1,621 16 28 16 - 591 22.77%
Div Payout % 56.16% 98.02% 1.04% 7.27% 2.73% - 33.64% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 51,476 49,044 49,807 87,120 50,265 51,480 46,609 1.66%
NOSH 40,533 40,533 40,493 71,999 40,536 40,535 40,529 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.54% 6.26% 6.66% 1.96% 2.41% 20.09% 7.04% -
ROE 7.01% 3.37% 3.13% 0.45% 1.18% 10.58% 3.77% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 65.77 65.22 57.82 28.10 60.58 66.89 61.68 1.07%
EPS 8.90 4.08 3.85 0.55 1.46 13.44 4.34 12.70%
DPS 5.00 4.00 0.04 0.04 0.04 0.00 1.46 22.75%
NAPS 1.27 1.21 1.23 1.21 1.24 1.27 1.15 1.66%
Adjusted Per Share Value based on latest NOSH - 40,769
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.48 12.38 10.96 9.47 11.50 12.69 11.70 1.08%
EPS 1.69 0.77 0.73 0.19 0.28 2.55 0.82 12.79%
DPS 0.95 0.76 0.01 0.01 0.01 0.00 0.28 22.55%
NAPS 0.241 0.2296 0.2332 0.4079 0.2353 0.241 0.2182 1.66%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.82 0.65 0.53 0.64 0.69 0.60 0.63 -
P/RPS 1.25 1.00 0.92 2.28 1.14 0.90 1.02 3.44%
P/EPS 9.21 15.93 13.77 116.36 47.17 4.46 14.52 -7.30%
EY 10.86 6.28 7.26 0.86 2.12 22.40 6.89 7.87%
DY 6.10 6.15 0.08 0.06 0.06 0.00 2.32 17.46%
P/NAPS 0.65 0.54 0.43 0.53 0.56 0.47 0.55 2.82%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 29/02/12 24/02/11 24/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.82 0.82 0.55 0.55 0.78 0.70 0.72 -
P/RPS 1.25 1.26 0.95 1.96 1.29 1.05 1.17 1.10%
P/EPS 9.21 20.09 14.29 100.00 53.32 5.21 16.59 -9.33%
EY 10.86 4.98 7.00 1.00 1.88 19.20 6.03 10.29%
DY 6.10 4.88 0.07 0.07 0.05 0.00 2.03 20.10%
P/NAPS 0.65 0.68 0.45 0.45 0.63 0.55 0.63 0.52%

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