[SJC] YoY 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- 467.86%
YoY- 115.6%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
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 6,682 7,362 6,461 5,721 7,115 8,732 6,743 -0.15%
PBT 322 1,201 116 1,195 -1,416 3,364 648 -10.99%
Tax 78 -1,844 344 -1,036 397 244 -354 -
NP 400 -643 460 159 -1,019 3,608 294 5.26%
-
NP to SH 400 -643 460 159 -1,019 3,608 294 5.26%
-
Tax Rate -24.22% 153.54% -296.55% 86.69% - -7.25% 54.63% -
Total Cost 6,282 8,005 6,001 5,562 8,134 5,124 6,449 -0.43%
-
Net Worth 51,476 49,044 50,070 49,330 51,253 51,484 46,958 1.54%
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 - - - 596 22.59%
Div Payout % 506.66% 0.00% 3.54% - - - 202.78% -
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 50,070 49,330 51,253 51,484 46,958 1.54%
NOSH 40,533 40,533 40,707 40,769 41,333 40,539 40,833 -0.12%
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 5.99% -8.73% 7.12% 2.78% -14.32% 41.32% 4.36% -
ROE 0.78% -1.31% 0.92% 0.32% -1.99% 7.01% 0.63% -
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 16.49 18.16 15.87 14.03 17.21 21.54 16.51 -0.02%
EPS 0.99 -1.59 1.13 0.39 0.00 8.90 0.72 5.44%
DPS 5.00 4.00 0.04 0.00 0.00 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 3.13 3.45 3.03 2.68 3.33 4.09 3.16 -0.15%
EPS 0.19 -0.30 0.22 0.07 -0.48 1.69 0.14 5.21%
DPS 0.95 0.76 0.01 0.00 0.00 0.00 0.28 22.55%
NAPS 0.2411 0.2297 0.2345 0.231 0.24 0.2411 0.2199 1.54%
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 4.97 3.58 3.34 4.56 4.01 2.79 3.82 4.47%
P/EPS 83.09 -40.97 46.90 164.10 -27.99 6.74 87.50 -0.85%
EY 1.20 -2.44 2.13 0.61 -3.57 14.83 1.14 0.85%
DY 6.10 6.15 0.08 0.00 0.00 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 4.97 4.51 3.47 3.92 4.53 3.25 4.36 2.20%
P/EPS 83.09 -51.69 48.67 141.03 -31.64 7.87 100.00 -3.03%
EY 1.20 -1.93 2.05 0.71 -3.16 12.71 1.00 3.08%
DY 6.10 4.88 0.07 0.00 0.00 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