[SJC] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -1.63%
YoY- 11.64%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 26,138 25,126 23,205 20,264 19,177 14,458 15,845 8.69%
PBT 6,099 3,340 2,922 3,647 3,444 1,967 2,236 18.18%
Tax -868 -1,421 -1,084 -1,239 -1,287 -1,071 -951 -1.50%
NP 5,231 1,919 1,838 2,408 2,157 896 1,285 26.33%
-
NP to SH 5,231 1,919 1,838 2,408 2,157 896 1,285 26.33%
-
Tax Rate 14.23% 42.54% 37.10% 33.97% 37.37% 54.45% 42.53% -
Total Cost 20,907 23,207 21,367 17,856 17,020 13,562 14,560 6.20%
-
Net Worth 52,080 49,453 46,022 45,052 43,386 39,844 37,942 5.41%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - 583 585 - 167 169 -
Div Payout % - - 31.76% 24.32% - 18.69% 13.17% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 52,080 49,453 46,022 45,052 43,386 39,844 37,942 5.41%
NOSH 41,333 40,535 40,370 40,588 40,547 19,248 16,938 16.01%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 20.01% 7.64% 7.92% 11.88% 11.25% 6.20% 8.11% -
ROE 10.04% 3.88% 3.99% 5.34% 4.97% 2.25% 3.39% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 63.24 61.98 57.48 49.93 47.29 75.11 93.54 -6.31%
EPS 12.66 4.73 4.55 5.93 5.32 4.65 7.59 8.89%
DPS 0.00 0.00 1.44 1.44 0.00 0.87 1.00 -
NAPS 1.26 1.22 1.14 1.11 1.07 2.07 2.24 -9.13%
Adjusted Per Share Value based on latest NOSH - 40,588
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 12.24 11.76 10.86 9.49 8.98 6.77 7.42 8.69%
EPS 2.45 0.90 0.86 1.13 1.01 0.42 0.60 26.39%
DPS 0.00 0.00 0.27 0.27 0.00 0.08 0.08 -
NAPS 0.2438 0.2315 0.2155 0.2109 0.2031 0.1865 0.1776 5.41%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.48 0.70 0.75 0.75 0.77 1.90 0.70 -
P/RPS 0.76 1.13 1.30 1.50 1.63 2.53 0.75 0.22%
P/EPS 3.79 14.79 16.47 12.64 14.47 40.82 9.23 -13.77%
EY 26.37 6.76 6.07 7.91 6.91 2.45 10.84 15.95%
DY 0.00 0.00 1.92 1.92 0.00 0.46 1.43 -
P/NAPS 0.38 0.57 0.66 0.68 0.72 0.92 0.31 3.44%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 13/11/08 30/11/07 16/11/06 25/11/05 - 06/11/03 27/11/02 -
Price 0.70 0.70 0.70 0.57 0.00 1.01 0.73 -
P/RPS 1.11 1.13 1.22 1.14 0.00 1.34 0.78 6.05%
P/EPS 5.53 14.79 15.38 9.61 0.00 21.70 9.62 -8.80%
EY 18.08 6.76 6.50 10.41 0.00 4.61 10.39 9.66%
DY 0.00 0.00 2.06 2.53 0.00 0.86 1.37 -
P/NAPS 0.56 0.57 0.61 0.51 0.00 0.49 0.33 9.20%

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