[SJC] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -4.3%
YoY- -21.33%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 20,233 24,521 27,115 24,989 20,628 18,995 15,940 4.05%
PBT 1,533 1,319 6,056 3,175 3,323 3,319 1,828 -2.88%
Tax -1,136 -715 -823 -1,416 -1,087 -1,118 -777 6.52%
NP 397 604 5,233 1,759 2,236 2,201 1,051 -14.96%
-
NP to SH 397 604 5,233 1,759 2,236 2,201 1,051 -14.96%
-
Tax Rate 74.10% 54.21% 13.59% 44.60% 32.71% 33.68% 42.51% -
Total Cost 19,836 23,917 21,882 23,230 18,392 16,794 14,889 4.89%
-
Net Worth 49,330 51,253 51,484 46,958 45,408 43,925 40,505 3.33%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 596 583 585 389 -
Div Payout % - - - 33.89% 26.11% 26.61% 37.06% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 49,330 51,253 51,484 46,958 45,408 43,925 40,505 3.33%
NOSH 40,769 41,333 40,539 40,833 40,543 40,671 38,947 0.76%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.96% 2.46% 19.30% 7.04% 10.84% 11.59% 6.59% -
ROE 0.80% 1.18% 10.16% 3.75% 4.92% 5.01% 2.59% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 49.63 59.33 66.89 61.20 50.88 46.70 40.93 3.26%
EPS 0.97 1.46 12.91 4.31 5.52 5.41 2.70 -15.67%
DPS 0.00 0.00 0.00 1.46 1.44 1.44 1.00 -
NAPS 1.21 1.24 1.27 1.15 1.12 1.08 1.04 2.55%
Adjusted Per Share Value based on latest NOSH - 40,833
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 9.47 11.48 12.70 11.70 9.66 8.89 7.46 4.05%
EPS 0.19 0.28 2.45 0.82 1.05 1.03 0.49 -14.59%
DPS 0.00 0.00 0.00 0.28 0.27 0.27 0.18 -
NAPS 0.231 0.24 0.2411 0.2199 0.2126 0.2057 0.1897 3.33%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.64 0.69 0.60 0.63 0.60 0.88 1.09 -
P/RPS 1.29 1.16 0.90 1.03 1.18 1.88 2.66 -11.35%
P/EPS 65.72 47.22 4.65 14.62 10.88 16.26 40.39 8.44%
EY 1.52 2.12 21.51 6.84 9.19 6.15 2.48 -7.82%
DY 0.00 0.00 0.00 2.32 2.40 1.64 0.92 -
P/NAPS 0.53 0.56 0.47 0.55 0.54 0.81 1.05 -10.75%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 29/02/08 28/02/07 28/02/06 - 20/02/04 -
Price 0.55 0.78 0.70 0.72 0.62 0.00 1.04 -
P/RPS 1.11 1.31 1.05 1.18 1.22 0.00 2.54 -12.87%
P/EPS 56.48 53.38 5.42 16.71 11.24 0.00 38.54 6.57%
EY 1.77 1.87 18.44 5.98 8.90 0.00 2.59 -6.14%
DY 0.00 0.00 0.00 2.03 2.32 0.00 0.96 -
P/NAPS 0.45 0.63 0.55 0.63 0.55 0.00 1.00 -12.45%

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