[SCIENTX] YoY Cumulative Quarter Result on 31-Jan-2009 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
18-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- 73.41%
YoY- -17.0%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 428,251 381,511 323,628 261,233 323,391 314,377 291,935 6.59%
PBT 52,124 44,806 29,754 15,100 21,958 24,802 22,187 15.29%
Tax -9,974 -7,613 -3,076 -1,603 -2,788 -1,207 -3,900 16.93%
NP 42,150 37,193 26,678 13,497 19,170 23,595 18,287 14.92%
-
NP to SH 40,817 36,081 25,666 13,096 15,779 18,969 13,439 20.33%
-
Tax Rate 19.14% 16.99% 10.34% 10.62% 12.70% 4.87% 17.58% -
Total Cost 386,101 344,318 296,950 247,736 304,221 290,782 273,648 5.90%
-
Net Worth 494,621 437,280 400,492 351,093 288,433 257,556 353,625 5.74%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 15,053 12,924 10,765 - 5,655 1,287 9,908 7.21%
Div Payout % 36.88% 35.82% 41.95% - 35.84% 6.79% 73.73% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 494,621 437,280 400,492 351,093 288,433 257,556 353,625 5.74%
NOSH 215,052 215,408 215,318 215,394 188,518 64,389 61,930 23.04%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 9.84% 9.75% 8.24% 5.17% 5.93% 7.51% 6.26% -
ROE 8.25% 8.25% 6.41% 3.73% 5.47% 7.37% 3.80% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 199.14 177.11 150.30 121.28 171.54 488.25 471.39 -13.37%
EPS 18.98 16.75 11.92 6.08 8.37 9.82 21.70 -2.20%
DPS 7.00 6.00 5.00 0.00 3.00 2.00 16.00 -12.86%
NAPS 2.30 2.03 1.86 1.63 1.53 4.00 5.71 -14.05%
Adjusted Per Share Value based on latest NOSH - 215,719
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 27.52 24.51 20.80 16.79 20.78 20.20 18.76 6.59%
EPS 2.62 2.32 1.65 0.84 1.01 1.22 0.86 20.39%
DPS 0.97 0.83 0.69 0.00 0.36 0.08 0.64 7.17%
NAPS 0.3178 0.281 0.2573 0.2256 0.1853 0.1655 0.2272 5.74%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 2.53 1.98 1.38 0.97 1.27 1.13 0.70 -
P/RPS 1.27 1.12 0.92 0.80 0.74 0.23 0.15 42.74%
P/EPS 13.33 11.82 11.58 15.95 15.17 3.84 3.23 26.63%
EY 7.50 8.46 8.64 6.27 6.59 26.07 31.00 -21.05%
DY 2.77 3.03 3.62 0.00 2.36 1.77 22.86 -29.64%
P/NAPS 1.10 0.98 0.74 0.60 0.83 0.28 0.12 44.64%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 21/03/12 15/03/11 25/03/10 18/03/09 25/03/08 20/03/07 21/03/06 -
Price 2.51 2.65 1.43 0.86 1.24 1.04 0.70 -
P/RPS 1.26 1.50 0.95 0.71 0.72 0.21 0.15 42.55%
P/EPS 13.22 15.82 12.00 14.14 14.81 3.53 3.23 26.46%
EY 7.56 6.32 8.34 7.07 6.75 28.33 31.00 -20.94%
DY 2.79 2.26 3.50 0.00 2.42 1.92 22.86 -29.55%
P/NAPS 1.09 1.31 0.77 0.53 0.81 0.26 0.12 44.42%

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