[SCIENTX] YoY TTM Result on 31-Jul-2009 [#4]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- -16.54%
YoY- -21.78%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 881,025 804,023 694,816 509,731 656,577 613,051 586,119 7.02%
PBT 107,169 96,641 70,754 42,052 57,615 40,340 44,666 15.68%
Tax -19,300 -16,522 -8,613 -3,475 -4,389 1,213 -7,113 18.08%
NP 87,869 80,119 62,141 38,577 53,226 41,553 37,553 15.20%
-
NP to SH 83,917 77,246 60,318 37,459 47,892 35,340 28,658 19.59%
-
Tax Rate 18.01% 17.10% 12.17% 8.26% 7.62% -3.01% 15.92% -
Total Cost 793,156 723,904 632,675 471,154 603,351 571,498 548,566 6.33%
-
Net Worth 524,532 466,729 419,885 374,973 347,488 279,489 253,038 12.90%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 27,958 23,684 23,690 - 22,382 1,258 19,397 6.27%
Div Payout % 33.32% 30.66% 39.28% - 46.74% 3.56% 67.69% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 524,532 466,729 419,885 374,973 347,488 279,489 253,038 12.90%
NOSH 214,972 215,082 215,326 215,502 215,831 191,431 63,259 22.59%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 9.97% 9.96% 8.94% 7.57% 8.11% 6.78% 6.41% -
ROE 16.00% 16.55% 14.37% 9.99% 13.78% 12.64% 11.33% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 409.83 373.82 322.68 236.53 304.21 320.25 926.53 -12.70%
EPS 39.04 35.91 28.01 17.38 22.19 18.46 45.30 -2.44%
DPS 13.00 11.00 11.00 0.00 10.37 0.66 30.66 -13.31%
NAPS 2.44 2.17 1.95 1.74 1.61 1.46 4.00 -7.90%
Adjusted Per Share Value based on latest NOSH - 215,502
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 56.79 51.83 44.79 32.86 42.33 39.52 37.78 7.02%
EPS 5.41 4.98 3.89 2.41 3.09 2.28 1.85 19.56%
DPS 1.80 1.53 1.53 0.00 1.44 0.08 1.25 6.25%
NAPS 0.3381 0.3009 0.2707 0.2417 0.224 0.1802 0.1631 12.90%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 2.40 2.58 1.55 1.20 1.25 1.54 0.65 -
P/RPS 0.59 0.69 0.48 0.51 0.41 0.48 0.07 42.61%
P/EPS 6.15 7.18 5.53 6.90 5.63 8.34 1.43 27.49%
EY 16.27 13.92 18.07 14.49 17.75 11.99 69.70 -21.51%
DY 5.42 4.26 7.10 0.00 8.30 0.43 47.17 -30.25%
P/NAPS 0.98 1.19 0.79 0.69 0.78 1.05 0.16 35.22%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 18/09/12 28/09/11 28/09/10 30/09/09 24/09/08 19/09/07 22/09/06 -
Price 2.45 2.11 1.89 1.28 1.13 1.35 0.71 -
P/RPS 0.60 0.56 0.59 0.54 0.37 0.42 0.08 39.86%
P/EPS 6.28 5.88 6.75 7.36 5.09 7.31 1.57 25.96%
EY 15.93 17.02 14.82 13.58 19.64 13.67 63.81 -20.63%
DY 5.31 5.21 5.82 0.00 9.18 0.49 43.19 -29.46%
P/NAPS 1.00 0.97 0.97 0.74 0.70 0.92 0.18 33.04%

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