[SCIENTX] YoY 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
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 1,025,400 856,502 763,022 647,256 522,466 646,782 628,754 8.48%
PBT 129,048 104,248 89,612 59,508 30,200 43,916 49,604 17.25%
Tax -26,498 -19,948 -15,226 -6,152 -3,206 -5,576 -2,414 49.02%
NP 102,550 84,300 74,386 53,356 26,994 38,340 47,190 13.79%
-
NP to SH 100,964 81,634 72,162 51,332 26,192 31,558 37,938 17.70%
-
Tax Rate 20.53% 19.14% 16.99% 10.34% 10.62% 12.70% 4.87% -
Total Cost 922,850 772,202 688,636 593,900 495,472 608,442 581,564 7.99%
-
Net Worth 556,849 494,621 437,280 400,492 351,093 288,433 257,556 13.69%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - 30,107 25,849 21,531 - 11,311 2,575 -
Div Payout % - 36.88% 35.82% 41.95% - 35.84% 6.79% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 556,849 494,621 437,280 400,492 351,093 288,433 257,556 13.69%
NOSH 215,000 215,052 215,408 215,318 215,394 188,518 64,389 22.23%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 10.00% 9.84% 9.75% 8.24% 5.17% 5.93% 7.51% -
ROE 18.13% 16.50% 16.50% 12.82% 7.46% 10.94% 14.73% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 476.93 398.28 354.22 300.60 242.56 343.09 976.49 -11.24%
EPS 46.96 37.96 33.50 23.84 12.16 16.74 19.64 15.62%
DPS 0.00 14.00 12.00 10.00 0.00 6.00 4.00 -
NAPS 2.59 2.30 2.03 1.86 1.63 1.53 4.00 -6.98%
Adjusted Per Share Value based on latest NOSH - 215,274
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 65.89 55.04 49.03 41.59 33.57 41.56 40.40 8.48%
EPS 6.49 5.25 4.64 3.30 1.68 2.03 2.44 17.69%
DPS 0.00 1.93 1.66 1.38 0.00 0.73 0.17 -
NAPS 0.3578 0.3178 0.281 0.2573 0.2256 0.1853 0.1655 13.69%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 3.02 2.53 1.98 1.38 0.97 1.27 1.13 -
P/RPS 0.63 0.64 0.56 0.46 0.40 0.37 0.12 31.80%
P/EPS 6.43 6.66 5.91 5.79 7.98 7.59 1.92 22.29%
EY 15.55 15.00 16.92 17.28 12.54 13.18 52.14 -18.24%
DY 0.00 5.53 6.06 7.25 0.00 4.72 3.54 -
P/NAPS 1.17 1.10 0.98 0.74 0.60 0.83 0.28 26.88%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 27/03/13 21/03/12 15/03/11 25/03/10 18/03/09 25/03/08 20/03/07 -
Price 3.81 2.51 2.65 1.43 0.86 1.24 1.04 -
P/RPS 0.80 0.63 0.75 0.48 0.35 0.36 0.11 39.15%
P/EPS 8.11 6.61 7.91 6.00 7.07 7.41 1.77 28.84%
EY 12.33 15.12 12.64 16.67 14.14 13.50 56.65 -22.42%
DY 0.00 5.58 4.53 6.99 0.00 4.84 3.85 -
P/NAPS 1.47 1.09 1.31 0.77 0.53 0.81 0.26 33.43%

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