[SCIENTX] QoQ TTM Result on 31-Jan-2010 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 17.34%
YoY- 10.66%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 716,527 694,816 637,886 572,126 521,198 509,731 542,572 20.30%
PBT 77,105 70,754 64,857 56,706 47,943 42,052 48,670 35.78%
Tax -10,722 -8,613 -6,114 -4,948 -3,996 -3,475 -2,784 145.09%
NP 66,383 62,141 58,743 51,758 43,947 38,577 45,886 27.82%
-
NP to SH 64,595 60,318 56,863 50,029 42,635 37,459 44,884 27.38%
-
Tax Rate 13.91% 12.17% 9.43% 8.73% 8.33% 8.26% 5.72% -
Total Cost 650,144 632,675 579,143 520,368 477,251 471,154 496,686 19.60%
-
Net Worth 433,207 419,885 404,958 400,410 387,654 374,973 359,517 13.19%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 25,853 23,690 17,230 10,768 10,768 - 10,791 78.76%
Div Payout % 40.02% 39.28% 30.30% 21.52% 25.26% - 24.04% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 433,207 419,885 404,958 400,410 387,654 374,973 359,517 13.19%
NOSH 215,525 215,326 215,403 215,274 215,363 215,502 215,280 0.07%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 9.26% 8.94% 9.21% 9.05% 8.43% 7.57% 8.46% -
ROE 14.91% 14.37% 14.04% 12.49% 11.00% 9.99% 12.48% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 332.46 322.68 296.14 265.77 242.01 236.53 252.03 20.21%
EPS 29.97 28.01 26.40 23.24 19.80 17.38 20.85 27.28%
DPS 12.00 11.00 8.00 5.00 5.00 0.00 5.00 78.97%
NAPS 2.01 1.95 1.88 1.86 1.80 1.74 1.67 13.11%
Adjusted Per Share Value based on latest NOSH - 215,274
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 46.04 44.65 40.99 36.76 33.49 32.75 34.86 20.31%
EPS 4.15 3.88 3.65 3.21 2.74 2.41 2.88 27.49%
DPS 1.66 1.52 1.11 0.69 0.69 0.00 0.69 79.25%
NAPS 0.2784 0.2698 0.2602 0.2573 0.2491 0.2409 0.231 13.21%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.84 1.55 1.45 1.38 1.38 1.20 1.00 -
P/RPS 0.55 0.48 0.49 0.52 0.57 0.51 0.40 23.58%
P/EPS 6.14 5.53 5.49 5.94 6.97 6.90 4.80 17.78%
EY 16.29 18.07 18.21 16.84 14.35 14.49 20.85 -15.13%
DY 6.52 7.10 5.52 3.62 3.62 0.00 5.00 19.30%
P/NAPS 0.92 0.79 0.77 0.74 0.77 0.69 0.60 32.86%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 15/12/10 28/09/10 23/06/10 25/03/10 16/12/09 30/09/09 16/06/09 -
Price 1.89 1.89 1.45 1.43 1.38 1.28 1.16 -
P/RPS 0.57 0.59 0.49 0.54 0.57 0.54 0.46 15.32%
P/EPS 6.31 6.75 5.49 6.15 6.97 7.36 5.56 8.77%
EY 15.86 14.82 18.21 16.25 14.35 13.58 17.97 -7.96%
DY 6.35 5.82 5.52 3.50 3.62 0.00 4.31 29.38%
P/NAPS 0.94 0.97 0.77 0.77 0.77 0.74 0.69 22.82%

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