[SCIENTX] YoY TTM 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- 6.08%
YoY- 61.02%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 1,229,045 881,025 804,023 694,816 509,731 656,577 613,051 12.27%
PBT 142,980 107,169 96,641 70,754 42,052 57,615 40,340 23.45%
Tax -30,483 -19,300 -16,522 -8,613 -3,475 -4,389 1,213 -
NP 112,497 87,869 80,119 62,141 38,577 53,226 41,553 18.03%
-
NP to SH 110,284 83,917 77,246 60,318 37,459 47,892 35,340 20.86%
-
Tax Rate 21.32% 18.01% 17.10% 12.17% 8.26% 7.62% -3.01% -
Total Cost 1,116,548 793,156 723,904 632,675 471,154 603,351 571,498 11.79%
-
Net Worth 621,534 524,532 466,729 419,885 374,973 347,488 279,489 14.23%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div 56,639 27,958 23,684 23,690 - 22,382 1,258 88.50%
Div Payout % 51.36% 33.32% 30.66% 39.28% - 46.74% 3.56% -
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 621,534 524,532 466,729 419,885 374,973 347,488 279,489 14.23%
NOSH 218,850 214,972 215,082 215,326 215,502 215,831 191,431 2.25%
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% 8.11% 6.78% -
ROE 17.74% 16.00% 16.55% 14.37% 9.99% 13.78% 12.64% -
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 561.59 409.83 373.82 322.68 236.53 304.21 320.25 9.80%
EPS 50.39 39.04 35.91 28.01 17.38 22.19 18.46 18.20%
DPS 26.00 13.00 11.00 11.00 0.00 10.37 0.66 84.35%
NAPS 2.84 2.44 2.17 1.95 1.74 1.61 1.46 11.71%
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 79.23 56.79 51.83 44.79 32.86 42.33 39.52 12.27%
EPS 7.11 5.41 4.98 3.89 2.41 3.09 2.28 20.85%
DPS 3.65 1.80 1.53 1.53 0.00 1.44 0.08 88.92%
NAPS 0.4007 0.3381 0.3009 0.2707 0.2417 0.224 0.1802 14.23%
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 0.94 0.59 0.69 0.48 0.51 0.41 0.48 11.84%
P/EPS 10.50 6.15 7.18 5.53 6.90 5.63 8.34 3.90%
EY 9.53 16.27 13.92 18.07 14.49 17.75 11.99 -3.75%
DY 4.91 5.42 4.26 7.10 0.00 8.30 0.43 50.00%
P/NAPS 1.86 0.98 1.19 0.79 0.69 0.78 1.05 9.98%
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 0.97 0.60 0.56 0.59 0.54 0.37 0.42 14.95%
P/EPS 10.83 6.28 5.88 6.75 7.36 5.09 7.31 6.76%
EY 9.23 15.93 17.02 14.82 13.58 19.64 13.67 -6.33%
DY 4.76 5.31 5.21 5.82 0.00 9.18 0.49 46.02%
P/NAPS 1.92 1.00 0.97 0.97 0.74 0.70 0.92 13.03%

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