[SJC] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -12.17%
YoY- -3.81%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 19,436 19,680 20,845 22,373 23,636 23,968 27,020 -19.76%
PBT 1,134 1,828 2,050 2,965 3,376 5,400 4,926 -62.53%
Tax -374 -604 -665 -978 -1,114 -1,784 -1,782 -64.78%
NP 760 1,224 1,385 1,986 2,262 3,616 3,144 -61.29%
-
NP to SH 760 1,224 1,385 1,986 2,262 3,616 3,144 -61.29%
-
Tax Rate 32.98% 33.04% 32.44% 32.98% 33.00% 33.04% 36.18% -
Total Cost 18,676 18,456 19,460 20,386 21,374 20,352 23,876 -15.14%
-
Net Worth 53,908 53,908 53,456 53,503 53,098 53,908 53,098 1.01%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 404 - - - 810 -
Div Payout % - - 29.24% - - - 25.78% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 53,908 53,908 53,456 53,503 53,098 53,908 53,098 1.01%
NOSH 40,533 40,533 40,497 40,533 40,533 40,533 40,533 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.91% 6.22% 6.64% 8.88% 9.57% 15.09% 11.64% -
ROE 1.41% 2.27% 2.59% 3.71% 4.26% 6.71% 5.92% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 47.95 48.55 51.47 55.20 58.31 59.13 66.66 -19.76%
EPS 1.88 3.00 3.42 4.91 5.58 8.92 7.76 -61.23%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 1.33 1.33 1.32 1.32 1.31 1.33 1.31 1.01%
Adjusted Per Share Value based on latest NOSH - 40,533
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.10 9.22 9.76 10.48 11.07 11.22 12.65 -19.76%
EPS 0.36 0.57 0.65 0.93 1.06 1.69 1.47 -60.95%
DPS 0.00 0.00 0.19 0.00 0.00 0.00 0.38 -
NAPS 0.2524 0.2524 0.2503 0.2505 0.2486 0.2524 0.2486 1.01%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.80 0.845 0.85 0.90 0.89 0.835 0.88 -
P/RPS 1.67 1.74 1.65 1.63 1.53 1.41 1.32 17.02%
P/EPS 42.67 27.98 24.85 18.36 15.95 9.36 11.35 142.36%
EY 2.34 3.57 4.02 5.45 6.27 10.68 8.81 -58.78%
DY 0.00 0.00 1.18 0.00 0.00 0.00 2.27 -
P/NAPS 0.60 0.64 0.64 0.68 0.68 0.63 0.67 -7.11%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 25/02/15 26/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.76 0.82 0.85 0.85 0.90 0.845 0.83 -
P/RPS 1.58 1.69 1.65 1.54 1.54 1.43 1.25 16.95%
P/EPS 40.53 27.15 24.85 17.34 16.13 9.47 10.70 143.58%
EY 2.47 3.68 4.02 5.77 6.20 10.56 9.35 -58.92%
DY 0.00 0.00 1.18 0.00 0.00 0.00 2.41 -
P/NAPS 0.57 0.62 0.64 0.64 0.69 0.64 0.63 -6.47%

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