[SCIENTX] YoY Annualized Quarter Result on 31-Oct-2009 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
16-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 35.92%
YoY- 68.54%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 966,464 855,048 746,500 659,656 613,788 623,608 625,824 7.50%
PBT 125,316 105,140 84,164 58,760 35,196 35,820 49,528 16.71%
Tax -24,212 -19,580 -14,336 -5,900 -3,816 -4,740 -7,348 21.96%
NP 101,104 85,560 69,828 52,860 31,380 31,080 42,180 15.66%
-
NP to SH 99,500 82,532 68,020 50,912 30,208 25,824 32,816 20.28%
-
Tax Rate 19.32% 18.62% 17.03% 10.04% 10.84% 13.23% 14.84% -
Total Cost 865,360 769,488 676,672 606,796 582,408 592,528 583,644 6.77%
-
Net Worth 550,388 488,393 433,207 387,654 352,856 290,708 251,656 13.91%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - 60,242 51,726 43,072 - 22,652 5,033 -
Div Payout % - 72.99% 76.05% 84.60% - 87.72% 15.34% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 550,388 488,393 433,207 387,654 352,856 290,708 251,656 13.91%
NOSH 214,995 215,151 215,525 215,363 215,156 188,771 62,914 22.70%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 10.46% 10.01% 9.35% 8.01% 5.11% 4.98% 6.74% -
ROE 18.08% 16.90% 15.70% 13.13% 8.56% 8.88% 13.04% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 449.53 397.42 346.36 306.30 285.27 330.35 994.73 -12.38%
EPS 46.28 38.36 31.56 23.64 14.04 13.68 17.40 17.69%
DPS 0.00 28.00 24.00 20.00 0.00 12.00 8.00 -
NAPS 2.56 2.27 2.01 1.80 1.64 1.54 4.00 -7.16%
Adjusted Per Share Value based on latest NOSH - 215,363
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 62.10 54.94 47.97 42.39 39.44 40.07 40.21 7.50%
EPS 6.39 5.30 4.37 3.27 1.94 1.66 2.11 20.26%
DPS 0.00 3.87 3.32 2.77 0.00 1.46 0.32 -
NAPS 0.3537 0.3138 0.2784 0.2491 0.2267 0.1868 0.1617 13.92%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 3.21 2.34 1.84 1.38 1.00 1.42 0.69 -
P/RPS 0.71 0.59 0.53 0.45 0.35 0.43 0.07 47.07%
P/EPS 6.94 6.10 5.83 5.84 7.12 10.38 1.32 31.83%
EY 14.42 16.39 17.15 17.13 14.04 9.63 75.59 -24.10%
DY 0.00 11.97 13.04 14.49 0.00 8.45 11.59 -
P/NAPS 1.25 1.03 0.92 0.77 0.61 0.92 0.17 39.40%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 19/12/12 15/12/11 15/12/10 16/12/09 17/12/08 18/12/07 28/12/06 -
Price 3.05 2.51 1.89 1.38 1.02 1.37 0.81 -
P/RPS 0.68 0.63 0.55 0.45 0.36 0.41 0.08 42.81%
P/EPS 6.59 6.54 5.99 5.84 7.26 10.01 1.55 27.25%
EY 15.17 15.28 16.70 17.13 13.76 9.99 64.40 -21.39%
DY 0.00 11.16 12.70 14.49 0.00 8.76 9.88 -
P/NAPS 1.19 1.11 0.94 0.77 0.62 0.89 0.20 34.57%

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