[SCIENTX] YoY Annualized Quarter Result on 31-Jul-2010 [#4]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- 6.47%
YoY- 61.03%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 1,229,045 881,025 804,023 694,816 509,731 656,596 613,091 12.27%
PBT 142,980 107,169 96,640 70,754 42,051 57,414 40,218 23.51%
Tax -30,483 -19,300 -16,522 -8,614 -3,475 -4,379 1,232 -
NP 112,497 87,869 80,118 62,140 38,576 53,035 41,450 18.08%
-
NP to SH 110,284 83,917 77,246 60,318 37,458 47,698 35,184 20.95%
-
Tax Rate 21.32% 18.01% 17.10% 12.17% 8.26% 7.63% -3.06% -
Total Cost 1,116,548 793,156 723,905 632,676 471,155 603,561 571,641 11.79%
-
Net Worth 613,649 524,750 466,918 413,609 374,805 318,094 288,568 13.38%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div 56,179 27,957 23,668 17,233 - 21,733 3,847 56.27%
Div Payout % 50.94% 33.32% 30.64% 28.57% - 45.56% 10.94% -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 613,649 524,750 466,918 413,609 374,805 318,094 288,568 13.38%
NOSH 216,073 215,061 215,169 215,421 215,405 197,574 192,378 1.95%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 9.15% 9.97% 9.96% 8.94% 7.57% 8.08% 6.76% -
ROE 17.97% 15.99% 16.54% 14.58% 9.99% 14.99% 12.19% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 568.81 409.66 373.67 322.54 236.64 332.33 318.69 10.12%
EPS 51.04 39.02 35.90 28.00 17.41 24.14 18.29 18.63%
DPS 26.00 13.00 11.00 8.00 0.00 11.00 2.00 53.28%
NAPS 2.84 2.44 2.17 1.92 1.74 1.61 1.50 11.21%
Adjusted Per Share Value based on latest NOSH - 215,326
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 78.97 56.61 51.66 44.65 32.75 42.19 39.39 12.27%
EPS 7.09 5.39 4.96 3.88 2.41 3.06 2.26 20.97%
DPS 3.61 1.80 1.52 1.11 0.00 1.40 0.25 55.98%
NAPS 0.3943 0.3372 0.30 0.2658 0.2408 0.2044 0.1854 13.38%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 5.29 2.40 2.58 1.55 1.20 1.25 1.54 -
P/RPS 0.93 0.59 0.69 0.48 0.51 0.38 0.48 11.64%
P/EPS 10.36 6.15 7.19 5.54 6.90 5.18 8.42 3.51%
EY 9.65 16.26 13.91 18.06 14.49 19.31 11.88 -3.40%
DY 4.91 5.42 4.26 5.16 0.00 8.80 1.30 24.76%
P/NAPS 1.86 0.98 1.19 0.81 0.69 0.78 1.03 10.34%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 26/09/13 18/09/12 28/09/11 28/09/10 30/09/09 24/09/08 19/09/07 -
Price 5.46 2.45 2.11 1.89 1.28 1.13 1.35 -
P/RPS 0.96 0.60 0.56 0.59 0.54 0.34 0.42 14.75%
P/EPS 10.70 6.28 5.88 6.75 7.36 4.68 7.38 6.38%
EY 9.35 15.93 17.01 14.81 13.59 21.36 13.55 -5.99%
DY 4.76 5.31 5.21 4.23 0.00 9.73 1.48 21.47%
P/NAPS 1.92 1.00 0.97 0.98 0.74 0.70 0.90 13.44%

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