[SCIENTX] QoQ Annualized Quarter Result on 30-Apr-2009 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
16-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- 17.52%
YoY- -11.53%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 647,256 659,656 509,731 499,966 522,466 613,788 656,596 -0.94%
PBT 59,508 58,760 42,051 34,985 30,200 35,196 57,414 2.41%
Tax -6,152 -5,900 -3,475 -3,310 -3,206 -3,816 -4,379 25.35%
NP 53,356 52,860 38,576 31,674 26,994 31,380 53,035 0.40%
-
NP to SH 51,332 50,912 37,458 30,780 26,192 30,208 47,698 5.00%
-
Tax Rate 10.34% 10.04% 8.26% 9.46% 10.62% 10.84% 7.63% -
Total Cost 593,900 606,796 471,155 468,292 495,472 582,408 603,561 -1.06%
-
Net Worth 400,492 387,654 374,805 359,626 351,093 352,856 318,094 16.54%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 21,531 43,072 - - - - 21,733 -0.61%
Div Payout % 41.95% 84.60% - - - - 45.56% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 400,492 387,654 374,805 359,626 351,093 352,856 318,094 16.54%
NOSH 215,318 215,363 215,405 215,345 215,394 215,156 197,574 5.88%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 8.24% 8.01% 7.57% 6.34% 5.17% 5.11% 8.08% -
ROE 12.82% 13.13% 9.99% 8.56% 7.46% 8.56% 14.99% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 300.60 306.30 236.64 232.17 242.56 285.27 332.33 -6.45%
EPS 23.84 23.64 17.41 14.29 12.16 14.04 24.14 -0.82%
DPS 10.00 20.00 0.00 0.00 0.00 0.00 11.00 -6.14%
NAPS 1.86 1.80 1.74 1.67 1.63 1.64 1.61 10.07%
Adjusted Per Share Value based on latest NOSH - 215,280
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 41.59 42.39 32.75 32.13 33.57 39.44 42.19 -0.94%
EPS 3.30 3.27 2.41 1.98 1.68 1.94 3.06 5.14%
DPS 1.38 2.77 0.00 0.00 0.00 0.00 1.40 -0.95%
NAPS 0.2573 0.2491 0.2408 0.2311 0.2256 0.2267 0.2044 16.53%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 1.38 1.38 1.20 1.00 0.97 1.00 1.25 -
P/RPS 0.46 0.45 0.51 0.43 0.40 0.35 0.38 13.54%
P/EPS 5.79 5.84 6.90 7.00 7.98 7.12 5.18 7.68%
EY 17.28 17.13 14.49 14.29 12.54 14.04 19.31 -7.11%
DY 7.25 14.49 0.00 0.00 0.00 0.00 8.80 -12.08%
P/NAPS 0.74 0.77 0.69 0.60 0.60 0.61 0.78 -3.43%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 25/03/10 16/12/09 30/09/09 16/06/09 18/03/09 17/12/08 24/09/08 -
Price 1.43 1.38 1.28 1.16 0.86 1.02 1.13 -
P/RPS 0.48 0.45 0.54 0.50 0.35 0.36 0.34 25.76%
P/EPS 6.00 5.84 7.36 8.12 7.07 7.26 4.68 17.96%
EY 16.67 17.13 13.59 12.32 14.14 13.76 21.36 -15.19%
DY 6.99 14.49 0.00 0.00 0.00 0.00 9.73 -19.73%
P/NAPS 0.77 0.77 0.74 0.69 0.53 0.62 0.70 6.54%

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