[SCIENTX] QoQ TTM Result on 31-Jan-2009 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
18-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -7.71%
YoY- 40.62%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 521,198 509,731 542,572 594,419 654,122 656,577 637,399 -12.52%
PBT 47,943 42,052 48,670 50,757 57,459 57,615 42,234 8.79%
Tax -3,996 -3,475 -2,784 -3,204 -4,158 -4,389 -1,264 114.95%
NP 43,947 38,577 45,886 47,553 53,301 53,226 40,970 4.77%
-
NP to SH 42,635 37,459 44,884 45,209 48,988 47,892 35,454 13.04%
-
Tax Rate 8.33% 8.26% 5.72% 6.31% 7.24% 7.62% 2.99% -
Total Cost 477,251 471,154 496,686 546,866 600,821 603,351 596,429 -13.77%
-
Net Worth 387,654 374,973 359,517 351,623 352,856 347,488 302,306 17.97%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 10,768 - 10,791 16,719 16,719 22,382 11,590 -4.77%
Div Payout % 25.26% - 24.04% 36.98% 34.13% 46.74% 32.69% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 387,654 374,973 359,517 351,623 352,856 347,488 302,306 17.97%
NOSH 215,363 215,502 215,280 215,719 215,156 215,831 197,586 5.89%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 8.43% 7.57% 8.46% 8.00% 8.15% 8.11% 6.43% -
ROE 11.00% 9.99% 12.48% 12.86% 13.88% 13.78% 11.73% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 242.01 236.53 252.03 275.55 304.02 304.21 322.59 -17.39%
EPS 19.80 17.38 20.85 20.96 22.77 22.19 17.94 6.77%
DPS 5.00 0.00 5.00 7.75 7.77 10.37 5.87 -10.11%
NAPS 1.80 1.74 1.67 1.63 1.64 1.61 1.53 11.41%
Adjusted Per Share Value based on latest NOSH - 215,719
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 33.60 32.86 34.98 38.32 42.17 42.33 41.09 -12.52%
EPS 2.75 2.41 2.89 2.91 3.16 3.09 2.29 12.94%
DPS 0.69 0.00 0.70 1.08 1.08 1.44 0.75 -5.39%
NAPS 0.2499 0.2417 0.2318 0.2267 0.2275 0.224 0.1949 17.97%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 1.38 1.20 1.00 0.97 1.00 1.25 1.24 -
P/RPS 0.57 0.51 0.40 0.35 0.33 0.41 0.38 30.94%
P/EPS 6.97 6.90 4.80 4.63 4.39 5.63 6.91 0.57%
EY 14.35 14.49 20.85 21.61 22.77 17.75 14.47 -0.55%
DY 3.62 0.00 5.00 7.99 7.77 8.30 4.73 -16.29%
P/NAPS 0.77 0.69 0.60 0.60 0.61 0.78 0.81 -3.31%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 16/12/09 30/09/09 16/06/09 18/03/09 17/12/08 24/09/08 24/06/08 -
Price 1.38 1.28 1.16 0.86 1.02 1.13 1.24 -
P/RPS 0.57 0.54 0.46 0.31 0.34 0.37 0.38 30.94%
P/EPS 6.97 7.36 5.56 4.10 4.48 5.09 6.91 0.57%
EY 14.35 13.58 17.97 24.37 22.32 19.64 14.47 -0.55%
DY 3.62 0.00 4.31 9.01 7.62 9.18 4.73 -16.29%
P/NAPS 0.77 0.74 0.69 0.53 0.62 0.70 0.81 -3.31%

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