[SCIENTX] QoQ Annualized Quarter Result on 31-Jan-2010 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 0.82%
YoY- 95.98%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 746,500 694,816 670,840 647,256 659,656 509,731 499,966 30.53%
PBT 84,164 70,754 65,392 59,508 58,760 42,051 34,985 79.25%
Tax -14,336 -8,614 -6,829 -6,152 -5,900 -3,475 -3,310 164.99%
NP 69,828 62,140 58,562 53,356 52,860 38,576 31,674 69.14%
-
NP to SH 68,020 60,318 56,652 51,332 50,912 37,458 30,780 69.41%
-
Tax Rate 17.03% 12.17% 10.44% 10.34% 10.04% 8.26% 9.46% -
Total Cost 676,672 632,676 612,277 593,900 606,796 471,155 468,292 27.72%
-
Net Worth 433,207 413,609 404,862 400,492 387,654 374,805 359,626 13.17%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 51,726 17,233 22,970 21,531 43,072 - - -
Div Payout % 76.05% 28.57% 40.55% 41.95% 84.60% - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 433,207 413,609 404,862 400,492 387,654 374,805 359,626 13.17%
NOSH 215,525 215,421 215,352 215,318 215,363 215,405 215,345 0.05%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 9.35% 8.94% 8.73% 8.24% 8.01% 7.57% 6.34% -
ROE 15.70% 14.58% 13.99% 12.82% 13.13% 9.99% 8.56% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 346.36 322.54 311.51 300.60 306.30 236.64 232.17 30.46%
EPS 31.56 28.00 26.31 23.84 23.64 17.41 14.29 69.34%
DPS 24.00 8.00 10.67 10.00 20.00 0.00 0.00 -
NAPS 2.01 1.92 1.88 1.86 1.80 1.74 1.67 13.11%
Adjusted Per Share Value based on latest NOSH - 215,274
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 47.97 44.65 43.11 41.59 42.39 32.75 32.13 30.53%
EPS 4.37 3.88 3.64 3.30 3.27 2.41 1.98 69.27%
DPS 3.32 1.11 1.48 1.38 2.77 0.00 0.00 -
NAPS 0.2784 0.2658 0.2601 0.2573 0.2491 0.2408 0.2311 13.17%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.84 1.55 1.45 1.38 1.38 1.20 1.00 -
P/RPS 0.53 0.48 0.47 0.46 0.45 0.51 0.43 14.91%
P/EPS 5.83 5.54 5.51 5.79 5.84 6.90 7.00 -11.44%
EY 17.15 18.06 18.14 17.28 17.13 14.49 14.29 12.89%
DY 13.04 5.16 7.36 7.25 14.49 0.00 0.00 -
P/NAPS 0.92 0.81 0.77 0.74 0.77 0.69 0.60 32.86%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 15/12/10 28/09/10 23/06/10 25/03/10 16/12/09 30/09/09 16/06/09 -
Price 1.89 1.89 1.45 1.43 1.38 1.28 1.16 -
P/RPS 0.55 0.59 0.47 0.48 0.45 0.54 0.50 6.54%
P/EPS 5.99 6.75 5.51 6.00 5.84 7.36 8.12 -18.31%
EY 16.70 14.81 18.14 16.67 17.13 13.59 12.32 22.41%
DY 12.70 4.23 7.36 6.99 14.49 0.00 0.00 -
P/NAPS 0.94 0.98 0.77 0.77 0.77 0.74 0.69 22.82%

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