[SJC] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
06-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 22.91%
YoY- -30.27%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 23,205 20,264 19,177 14,458 15,845 14,630 15,527 6.92%
PBT 2,922 3,647 3,444 1,967 2,236 1,415 3,248 -1.74%
Tax -1,084 -1,239 -1,287 -1,071 -951 -591 -580 10.98%
NP 1,838 2,408 2,157 896 1,285 824 2,668 -6.01%
-
NP to SH 1,838 2,408 2,157 896 1,285 824 2,668 -6.01%
-
Tax Rate 37.10% 33.97% 37.37% 54.45% 42.53% 41.77% 17.86% -
Total Cost 21,367 17,856 17,020 13,562 14,560 13,806 12,859 8.82%
-
Net Worth 46,022 45,052 43,386 39,844 37,942 36,804 36,450 3.96%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 583 585 - 167 169 - - -
Div Payout % 31.76% 24.32% - 18.69% 13.17% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 46,022 45,052 43,386 39,844 37,942 36,804 36,450 3.96%
NOSH 40,370 40,588 40,547 19,248 16,938 16,960 16,875 15.63%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 7.92% 11.88% 11.25% 6.20% 8.11% 5.63% 17.18% -
ROE 3.99% 5.34% 4.97% 2.25% 3.39% 2.24% 7.32% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 57.48 49.93 47.29 75.11 93.54 86.26 92.01 -7.53%
EPS 4.55 5.93 5.32 4.65 7.59 4.86 15.81 -18.73%
DPS 1.44 1.44 0.00 0.87 1.00 0.00 0.00 -
NAPS 1.14 1.11 1.07 2.07 2.24 2.17 2.16 -10.09%
Adjusted Per Share Value based on latest NOSH - 19,248
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 10.86 9.49 8.98 6.77 7.42 6.85 7.27 6.91%
EPS 0.86 1.13 1.01 0.42 0.60 0.39 1.25 -6.03%
DPS 0.27 0.27 0.00 0.08 0.08 0.00 0.00 -
NAPS 0.2155 0.2109 0.2031 0.1865 0.1776 0.1723 0.1707 3.95%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.75 0.75 0.77 1.90 0.70 0.74 1.38 -
P/RPS 1.30 1.50 1.63 2.53 0.75 0.86 1.50 -2.35%
P/EPS 16.47 12.64 14.47 40.82 9.23 15.23 8.73 11.15%
EY 6.07 7.91 6.91 2.45 10.84 6.57 11.46 -10.04%
DY 1.92 1.92 0.00 0.46 1.43 0.00 0.00 -
P/NAPS 0.66 0.68 0.72 0.92 0.31 0.34 0.64 0.51%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 16/11/06 25/11/05 - 06/11/03 27/11/02 26/11/01 30/11/00 -
Price 0.70 0.57 0.00 1.01 0.73 0.94 1.15 -
P/RPS 1.22 1.14 0.00 1.34 0.78 1.09 1.25 -0.40%
P/EPS 15.38 9.61 0.00 21.70 9.62 19.35 7.27 13.29%
EY 6.50 10.41 0.00 4.61 10.39 5.17 13.75 -11.73%
DY 2.06 2.53 0.00 0.86 1.37 0.00 0.00 -
P/NAPS 0.61 0.51 0.00 0.49 0.33 0.43 0.53 2.36%

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