[SJC] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -25.36%
YoY- -114.93%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 27,340 25,536 22,673 21,627 26,138 25,126 23,205 2.76%
PBT 5,787 3,459 3,298 -1,078 6,099 3,340 2,922 12.05%
Tax -3,220 -702 -2,040 297 -868 -1,421 -1,084 19.87%
NP 2,567 2,757 1,258 -781 5,231 1,919 1,838 5.72%
-
NP to SH 2,567 2,757 1,258 -781 5,231 1,919 1,838 5.72%
-
Tax Rate 55.64% 20.29% 61.86% - 14.23% 42.54% 37.10% -
Total Cost 24,773 22,779 21,415 22,408 20,907 23,207 21,367 2.49%
-
Net Worth 51,071 49,849 50,278 48,400 52,080 49,453 46,022 1.74%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 1,621 16 16 - - - 583 18.56%
Div Payout % 63.16% 0.59% 1.30% - - - 31.76% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 51,071 49,849 50,278 48,400 52,080 49,453 46,022 1.74%
NOSH 40,533 40,527 40,877 39,999 41,333 40,535 40,370 0.06%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.39% 10.80% 5.55% -3.61% 20.01% 7.64% 7.92% -
ROE 5.03% 5.53% 2.50% -1.61% 10.04% 3.88% 3.99% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 67.45 63.01 55.47 54.07 63.24 61.98 57.48 2.69%
EPS 6.33 6.80 3.08 -1.95 12.66 4.73 4.55 5.65%
DPS 4.00 0.04 0.04 0.00 0.00 0.00 1.44 18.54%
NAPS 1.26 1.23 1.23 1.21 1.26 1.22 1.14 1.68%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.80 11.96 10.62 10.13 12.24 11.76 10.86 2.77%
EPS 1.20 1.29 0.59 -0.37 2.45 0.90 0.86 5.70%
DPS 0.76 0.01 0.01 0.00 0.00 0.00 0.27 18.80%
NAPS 0.2391 0.2334 0.2354 0.2266 0.2438 0.2315 0.2155 1.74%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.89 0.52 0.64 0.63 0.48 0.70 0.75 -
P/RPS 1.32 0.83 1.15 1.17 0.76 1.13 1.30 0.25%
P/EPS 14.05 7.64 20.80 -32.27 3.79 14.79 16.47 -2.61%
EY 7.12 13.08 4.81 -3.10 26.37 6.76 6.07 2.69%
DY 4.49 0.08 0.06 0.00 0.00 0.00 1.92 15.19%
P/NAPS 0.71 0.42 0.52 0.52 0.38 0.57 0.66 1.22%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 29/11/11 24/11/10 30/11/09 13/11/08 30/11/07 16/11/06 -
Price 0.72 0.65 0.62 0.70 0.70 0.70 0.70 -
P/RPS 1.07 1.03 1.12 1.29 1.11 1.13 1.22 -2.16%
P/EPS 11.37 9.55 20.15 -35.85 5.53 14.79 15.38 -4.90%
EY 8.80 10.47 4.96 -2.79 18.08 6.76 6.50 5.17%
DY 5.56 0.06 0.06 0.00 0.00 0.00 2.06 17.97%
P/NAPS 0.57 0.53 0.50 0.58 0.56 0.57 0.61 -1.12%

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