[SJC] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[SJC] SENI JAYA CORPORATION BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 37.14%
YoY- -8.17%
Quarter Report
Latest QR
Upcoming QR
SJC's Result
SJC's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 8,747 8,823 14,561 17,572 18,080 18,032 20,643 -13.32%
PBT -5,521 -5,212 -94 -325 188 1,390 3,659 -
Tax -163 -38 -479 -440 -265 -854 -2,344 -35.84%
NP -5,684 -5,250 -573 -765 -77 536 1,315 -
-
NP to SH -5,679 -5,250 -573 -765 -77 536 1,315 -
-
Tax Rate - - - - 140.96% 61.44% 64.06% -
Total Cost 14,431 14,073 15,134 18,337 18,157 17,496 19,328 -4.74%
-
Net Worth 57,754 47,423 52,692 53,098 54,314 54,719 40,612 6.03%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - 406 406 -
Div Payout % - - - - - 75.81% 30.88% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 57,754 47,423 52,692 53,098 54,314 54,719 40,612 6.03%
NOSH 48,533 40,533 40,533 40,533 40,533 40,533 40,533 3.04%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -64.98% -59.50% -3.94% -4.35% -0.43% 2.97% 6.37% -
ROE -9.83% -11.07% -1.09% -1.44% -0.14% 0.98% 3.24% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 18.02 21.77 35.92 43.35 44.61 44.49 50.83 -15.85%
EPS -11.70 -12.95 -1.41 -1.89 -0.19 1.32 3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 1.19 1.17 1.30 1.31 1.34 1.35 1.00 2.93%
Adjusted Per Share Value based on latest NOSH - 48,533
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 4.10 4.13 6.82 8.23 8.46 8.44 9.66 -13.29%
EPS -2.66 -2.46 -0.27 -0.36 -0.04 0.25 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.19 0.19 -
NAPS 0.2704 0.222 0.2467 0.2486 0.2543 0.2562 0.1901 6.04%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 2.64 0.80 0.55 0.86 0.62 0.66 0.73 -
P/RPS 14.65 3.68 1.53 1.98 1.39 1.48 1.44 47.14%
P/EPS -22.56 -6.18 -38.91 -45.57 -326.37 49.91 22.55 -
EY -4.43 -16.19 -2.57 -2.19 -0.31 2.00 4.44 -
DY 0.00 0.00 0.00 0.00 0.00 1.52 1.37 -
P/NAPS 2.22 0.68 0.42 0.66 0.46 0.49 0.73 20.34%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 29/03/21 27/02/20 28/02/19 28/02/18 28/02/17 23/02/16 -
Price 2.52 2.08 0.56 0.59 0.68 0.70 0.73 -
P/RPS 13.98 9.56 1.56 1.36 1.52 1.57 1.44 46.00%
P/EPS -21.54 -16.06 -39.61 -31.26 -357.95 52.93 22.55 -
EY -4.64 -6.23 -2.52 -3.20 -0.28 1.89 4.44 -
DY 0.00 0.00 0.00 0.00 0.00 1.43 1.37 -
P/NAPS 2.12 1.78 0.43 0.45 0.51 0.52 0.73 19.42%

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