[SJC] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -15.65%
YoY- 118.2%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 20,758 20,845 27,020 26,659 26,437 23,413 20,233 0.42%
PBT 3,701 2,050 4,926 4,907 4,544 2,219 1,533 15.81%
Tax -2,344 -665 -1,782 -1,298 -2,890 -660 -1,137 12.80%
NP 1,357 1,385 3,144 3,609 1,654 1,559 396 22.77%
-
NP to SH 1,357 1,385 3,144 3,609 1,654 1,559 396 22.77%
-
Tax Rate 63.33% 32.44% 36.18% 26.45% 63.60% 29.74% 74.17% -
Total Cost 19,401 19,460 23,876 23,050 24,783 21,854 19,837 -0.36%
-
Net Worth 54,314 53,456 53,098 51,476 49,044 49,807 87,120 -7.56%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 405 404 810 2,026 1,621 16 28 56.06%
Div Payout % 29.87% 29.24% 25.78% 56.16% 98.02% 1.04% 7.27% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 54,314 53,456 53,098 51,476 49,044 49,807 87,120 -7.56%
NOSH 40,533 40,497 40,533 40,533 40,533 40,493 71,999 -9.12%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.54% 6.64% 11.64% 13.54% 6.26% 6.66% 1.96% -
ROE 2.50% 2.59% 5.92% 7.01% 3.37% 3.13% 0.45% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 51.21 51.47 66.66 65.77 65.22 57.82 28.10 10.51%
EPS 3.35 3.42 7.76 8.90 4.08 3.85 0.55 35.12%
DPS 1.00 1.00 2.00 5.00 4.00 0.04 0.04 70.95%
NAPS 1.34 1.32 1.31 1.27 1.21 1.23 1.21 1.71%
Adjusted Per Share Value based on latest NOSH - 40,533
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 9.72 9.76 12.65 12.48 12.38 10.96 9.47 0.43%
EPS 0.64 0.65 1.47 1.69 0.77 0.73 0.19 22.42%
DPS 0.19 0.19 0.38 0.95 0.76 0.01 0.01 63.31%
NAPS 0.2543 0.2503 0.2486 0.2411 0.2297 0.2332 0.408 -7.57%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.73 0.85 0.88 0.82 0.65 0.53 0.64 -
P/RPS 1.43 1.65 1.32 1.25 1.00 0.92 2.28 -7.47%
P/EPS 21.80 24.85 11.35 9.21 15.93 13.77 116.36 -24.34%
EY 4.59 4.02 8.81 10.86 6.28 7.26 0.86 32.17%
DY 1.37 1.18 2.27 6.10 6.15 0.08 0.06 68.39%
P/NAPS 0.54 0.64 0.67 0.65 0.54 0.43 0.53 0.31%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 25/02/15 28/02/14 26/02/13 29/02/12 24/02/11 24/02/10 -
Price 0.73 0.85 0.83 0.82 0.82 0.55 0.55 -
P/RPS 1.43 1.65 1.25 1.25 1.26 0.95 1.96 -5.11%
P/EPS 21.80 24.85 10.70 9.21 20.09 14.29 100.00 -22.41%
EY 4.59 4.02 9.35 10.86 4.98 7.00 1.00 28.89%
DY 1.37 1.18 2.41 6.10 4.88 0.07 0.07 64.12%
P/NAPS 0.54 0.64 0.63 0.65 0.68 0.45 0.45 3.08%

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