[SJC] YoY TTM 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- 3.62%
YoY- -24.07%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 18,624 19,098 24,602 25,881 27,340 25,536 22,673 -3.22%
PBT 2,894 1,945 4,602 2,869 5,787 3,459 3,298 -2.15%
Tax -1,417 -1,291 -1,519 -920 -3,220 -702 -2,040 -5.88%
NP 1,477 654 3,083 1,949 2,567 2,757 1,258 2.70%
-
NP to SH 1,477 654 3,083 1,949 2,567 2,757 1,258 2.70%
-
Tax Rate 48.96% 66.38% 33.01% 32.07% 55.64% 20.29% 61.86% -
Total Cost 17,147 18,444 21,519 23,932 24,773 22,779 21,415 -3.63%
-
Net Worth 55,124 53,908 53,503 51,476 51,071 49,849 50,278 1.54%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 406 405 810 2,026 1,621 16 16 71.33%
Div Payout % 27.50% 61.98% 26.29% 103.98% 63.16% 0.59% 1.30% -
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 55,124 53,908 53,503 51,476 51,071 49,849 50,278 1.54%
NOSH 40,533 40,533 40,533 40,533 40,533 40,527 40,877 -0.14%
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 7.93% 3.42% 12.53% 7.53% 9.39% 10.80% 5.55% -
ROE 2.68% 1.21% 5.76% 3.79% 5.03% 5.53% 2.50% -
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 45.95 47.12 60.70 63.85 67.45 63.01 55.47 -3.08%
EPS 3.64 1.61 7.61 4.81 6.33 6.80 3.08 2.82%
DPS 1.00 1.00 2.00 5.00 4.00 0.04 0.04 70.91%
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 8.72 8.94 11.52 12.12 12.80 11.96 10.62 -3.22%
EPS 0.69 0.31 1.44 0.91 1.20 1.29 0.59 2.64%
DPS 0.19 0.19 0.38 0.95 0.76 0.01 0.01 63.27%
NAPS 0.2581 0.2524 0.2505 0.241 0.2391 0.2334 0.2354 1.54%
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 1.65 1.61 1.48 1.28 1.32 0.83 1.15 6.19%
P/EPS 20.86 47.10 11.83 17.05 14.05 7.64 20.80 0.04%
EY 4.79 2.12 8.45 5.86 7.12 13.08 4.81 -0.06%
DY 1.32 1.32 2.22 6.10 4.49 0.08 0.06 67.31%
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 1.62 1.66 1.40 1.38 1.07 1.03 1.12 6.33%
P/EPS 20.44 48.34 11.18 18.30 11.37 9.55 20.15 0.23%
EY 4.89 2.07 8.95 5.46 8.80 10.47 4.96 -0.23%
DY 1.34 1.28 2.35 5.68 5.56 0.06 0.06 67.73%
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