[SJC] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 9.39%
YoY- -51.73%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 13,013 15,028 16,780 19,198 19,977 19,075 16,952 -4.30%
PBT 1,350 2,120 2,224 2,547 4,585 3,343 2,103 -7.11%
Tax -433 -1,360 -734 -998 -1,376 -1,046 -1,004 -13.06%
NP 917 760 1,490 1,549 3,209 2,297 1,099 -2.96%
-
NP to SH 917 760 1,490 1,549 3,209 2,297 1,099 -2.96%
-
Tax Rate 32.07% 64.15% 33.00% 39.18% 30.01% 31.29% 47.74% -
Total Cost 12,096 14,268 15,290 17,649 16,768 16,778 15,853 -4.40%
-
Net Worth 55,182 53,908 53,503 51,476 51,071 49,829 49,880 1.69%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - 16 -
Div Payout % - - - - - - 1.48% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 55,182 53,908 53,503 51,476 51,071 49,829 49,880 1.69%
NOSH 40,533 40,533 40,533 40,533 40,533 40,511 40,553 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.05% 5.06% 8.88% 8.07% 16.06% 12.04% 6.48% -
ROE 1.66% 1.41% 2.78% 3.01% 6.28% 4.61% 2.20% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 32.07 37.08 41.40 47.36 49.29 47.09 41.80 -4.31%
EPS 2.26 1.88 3.68 3.82 7.92 5.67 2.71 -2.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
NAPS 1.36 1.33 1.32 1.27 1.26 1.23 1.23 1.68%
Adjusted Per Share Value based on latest NOSH - 40,533
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.09 7.04 7.86 8.99 9.35 8.93 7.94 -4.32%
EPS 0.43 0.36 0.70 0.73 1.50 1.08 0.51 -2.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.2584 0.2524 0.2505 0.2411 0.2392 0.2333 0.2336 1.69%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.76 0.76 0.90 0.82 0.89 0.52 0.64 -
P/RPS 2.37 2.05 2.17 1.73 1.81 1.10 1.53 7.55%
P/EPS 33.63 40.53 24.48 21.46 11.24 9.17 23.62 6.05%
EY 2.97 2.47 4.08 4.66 8.90 10.90 4.23 -5.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
P/NAPS 0.56 0.57 0.68 0.65 0.71 0.42 0.52 1.24%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 24/11/15 26/11/14 27/11/13 21/11/12 29/11/11 24/11/10 -
Price 0.745 0.78 0.85 0.88 0.72 0.65 0.62 -
P/RPS 2.32 2.10 2.05 1.86 1.46 1.38 1.48 7.77%
P/EPS 32.96 41.60 23.12 23.03 9.09 11.46 22.88 6.26%
EY 3.03 2.40 4.32 4.34 11.00 8.72 4.37 -5.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
P/NAPS 0.55 0.59 0.64 0.69 0.57 0.53 0.50 1.59%

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