[SCIENTX] YoY Cumulative Quarter Result on 31-Oct-2008 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
17-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- -84.17%
YoY- 16.98%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 213,762 186,625 164,914 153,447 155,902 156,456 145,221 6.65%
PBT 26,285 21,041 14,690 8,799 8,955 12,382 10,969 15.67%
Tax -4,895 -3,584 -1,475 -954 -1,185 -1,837 -1,873 17.35%
NP 21,390 17,457 13,215 7,845 7,770 10,545 9,096 15.30%
-
NP to SH 20,633 17,005 12,728 7,552 6,456 8,204 6,836 20.20%
-
Tax Rate 18.62% 17.03% 10.04% 10.84% 13.23% 14.84% 17.08% -
Total Cost 192,372 169,168 151,699 145,602 148,132 145,911 136,125 5.93%
-
Net Worth 488,393 433,207 387,654 352,856 290,708 251,656 247,681 11.97%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div 15,060 12,931 10,768 - 5,663 1,258 6,811 14.13%
Div Payout % 72.99% 76.05% 84.60% - 87.72% 15.34% 99.64% -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 488,393 433,207 387,654 352,856 290,708 251,656 247,681 11.97%
NOSH 215,151 215,525 215,363 215,156 188,771 62,914 61,920 23.05%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 10.01% 9.35% 8.01% 5.11% 4.98% 6.74% 6.26% -
ROE 4.22% 3.93% 3.28% 2.14% 2.22% 3.26% 2.76% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 99.35 86.59 76.57 71.32 82.59 248.68 234.53 -13.33%
EPS 9.59 7.89 5.91 3.51 3.42 4.35 11.04 -2.31%
DPS 7.00 6.00 5.00 0.00 3.00 2.00 11.00 -7.25%
NAPS 2.27 2.01 1.80 1.64 1.54 4.00 4.00 -9.00%
Adjusted Per Share Value based on latest NOSH - 215,156
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 13.74 11.99 10.60 9.86 10.02 10.05 9.33 6.66%
EPS 1.33 1.09 0.82 0.49 0.41 0.53 0.44 20.23%
DPS 0.97 0.83 0.69 0.00 0.36 0.08 0.44 14.07%
NAPS 0.3138 0.2784 0.2491 0.2267 0.1868 0.1617 0.1592 11.96%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 2.34 1.84 1.38 1.00 1.42 0.69 0.64 -
P/RPS 2.36 2.12 1.80 1.40 1.72 0.28 0.27 43.50%
P/EPS 24.40 23.32 23.35 28.49 41.52 5.29 5.80 27.04%
EY 4.10 4.29 4.28 3.51 2.41 18.90 17.25 -21.28%
DY 2.99 3.26 3.62 0.00 2.11 2.90 17.19 -25.27%
P/NAPS 1.03 0.92 0.77 0.61 0.92 0.17 0.16 36.37%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 15/12/11 15/12/10 16/12/09 17/12/08 18/12/07 28/12/06 20/12/05 -
Price 2.51 1.89 1.38 1.02 1.37 0.81 0.67 -
P/RPS 2.53 2.18 1.80 1.43 1.66 0.33 0.29 43.45%
P/EPS 26.17 23.95 23.35 29.06 40.06 6.21 6.07 27.56%
EY 3.82 4.17 4.28 3.44 2.50 16.10 16.48 -21.61%
DY 2.79 3.17 3.62 0.00 2.19 2.47 16.42 -25.56%
P/NAPS 1.11 0.94 0.77 0.62 0.89 0.20 0.17 36.69%

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