[SCIENTX] QoQ Annualized Quarter Result on 31-Oct-2009 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
16-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 35.92%
YoY- 68.54%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 694,816 670,840 647,256 659,656 509,731 499,966 522,466 20.99%
PBT 70,754 65,392 59,508 58,760 42,051 34,985 30,200 76.67%
Tax -8,614 -6,829 -6,152 -5,900 -3,475 -3,310 -3,206 93.61%
NP 62,140 58,562 53,356 52,860 38,576 31,674 26,994 74.60%
-
NP to SH 60,318 56,652 51,332 50,912 37,458 30,780 26,192 74.65%
-
Tax Rate 12.17% 10.44% 10.34% 10.04% 8.26% 9.46% 10.62% -
Total Cost 632,676 612,277 593,900 606,796 471,155 468,292 495,472 17.75%
-
Net Worth 413,609 404,862 400,492 387,654 374,805 359,626 351,093 11.57%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 17,233 22,970 21,531 43,072 - - - -
Div Payout % 28.57% 40.55% 41.95% 84.60% - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 413,609 404,862 400,492 387,654 374,805 359,626 351,093 11.57%
NOSH 215,421 215,352 215,318 215,363 215,405 215,345 215,394 0.00%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 8.94% 8.73% 8.24% 8.01% 7.57% 6.34% 5.17% -
ROE 14.58% 13.99% 12.82% 13.13% 9.99% 8.56% 7.46% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 322.54 311.51 300.60 306.30 236.64 232.17 242.56 20.98%
EPS 28.00 26.31 23.84 23.64 17.41 14.29 12.16 74.64%
DPS 8.00 10.67 10.00 20.00 0.00 0.00 0.00 -
NAPS 1.92 1.88 1.86 1.80 1.74 1.67 1.63 11.56%
Adjusted Per Share Value based on latest NOSH - 215,363
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 44.79 43.24 41.72 42.52 32.86 32.23 33.68 20.99%
EPS 3.89 3.65 3.31 3.28 2.41 1.98 1.69 74.59%
DPS 1.11 1.48 1.39 2.78 0.00 0.00 0.00 -
NAPS 0.2666 0.261 0.2582 0.2499 0.2416 0.2318 0.2263 11.57%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.55 1.45 1.38 1.38 1.20 1.00 0.97 -
P/RPS 0.48 0.47 0.46 0.45 0.51 0.43 0.40 12.96%
P/EPS 5.54 5.51 5.79 5.84 6.90 7.00 7.98 -21.64%
EY 18.06 18.14 17.28 17.13 14.49 14.29 12.54 27.61%
DY 5.16 7.36 7.25 14.49 0.00 0.00 0.00 -
P/NAPS 0.81 0.77 0.74 0.77 0.69 0.60 0.60 22.21%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 23/06/10 25/03/10 16/12/09 30/09/09 16/06/09 18/03/09 -
Price 1.89 1.45 1.43 1.38 1.28 1.16 0.86 -
P/RPS 0.59 0.47 0.48 0.45 0.54 0.50 0.35 41.77%
P/EPS 6.75 5.51 6.00 5.84 7.36 8.12 7.07 -3.04%
EY 14.81 18.14 16.67 17.13 13.59 12.32 14.14 3.14%
DY 4.23 7.36 6.99 14.49 0.00 0.00 0.00 -
P/NAPS 0.98 0.77 0.77 0.77 0.74 0.69 0.53 50.81%

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