[SCIENTX] QoQ TTM Result on 31-Jul-2005 [#4]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
27-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- 12.79%
YoY- 39.22%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 564,519 560,764 539,884 507,574 474,721 437,418 382,984 29.61%
PBT 42,607 40,369 38,752 36,102 32,742 30,765 28,462 30.95%
Tax -5,947 -7,444 -9,112 -10,585 -12,252 -11,607 -8,884 -23.53%
NP 36,660 32,925 29,640 25,517 20,490 19,158 19,578 52.09%
-
NP to SH 27,230 25,670 24,973 23,110 20,490 19,158 19,578 24.67%
-
Tax Rate 13.96% 18.44% 23.51% 29.32% 37.42% 37.73% 31.21% -
Total Cost 527,859 527,839 510,244 482,057 454,231 418,260 363,406 28.34%
-
Net Worth 251,315 353,687 247,681 255,666 250,027 248,250 246,175 1.39%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 9,908 14,240 17,334 10,522 3,094 - - -
Div Payout % 36.39% 55.48% 69.41% 45.53% 15.10% - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 251,315 353,687 247,681 255,666 250,027 248,250 246,175 1.39%
NOSH 62,828 61,941 61,920 61,904 61,887 61,907 61,853 1.05%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 6.49% 5.87% 5.49% 5.03% 4.32% 4.38% 5.11% -
ROE 10.84% 7.26% 10.08% 9.04% 8.20% 7.72% 7.95% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 898.50 905.31 871.90 819.93 767.07 706.56 619.18 28.26%
EPS 43.34 41.44 40.33 37.33 33.11 30.95 31.65 23.38%
DPS 16.00 23.00 28.00 17.00 5.00 0.00 0.00 -
NAPS 4.00 5.71 4.00 4.13 4.04 4.01 3.98 0.33%
Adjusted Per Share Value based on latest NOSH - 61,904
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 36.39 36.15 34.80 32.72 30.60 28.20 24.69 29.60%
EPS 1.76 1.65 1.61 1.49 1.32 1.23 1.26 25.03%
DPS 0.64 0.92 1.12 0.68 0.20 0.00 0.00 -
NAPS 0.162 0.228 0.1597 0.1648 0.1612 0.16 0.1587 1.38%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.72 0.70 0.64 0.68 0.67 0.53 0.47 -
P/RPS 0.08 0.08 0.07 0.08 0.09 0.08 0.08 0.00%
P/EPS 1.66 1.69 1.59 1.82 2.02 1.71 1.48 7.97%
EY 60.19 59.20 63.02 54.90 49.42 58.39 67.35 -7.23%
DY 22.22 32.86 43.75 25.00 7.46 0.00 0.00 -
P/NAPS 0.18 0.12 0.16 0.16 0.17 0.13 0.12 31.13%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 29/06/06 21/03/06 20/12/05 27/09/05 28/06/05 29/03/05 14/12/04 -
Price 0.70 0.70 0.67 0.64 0.65 0.76 0.54 -
P/RPS 0.08 0.08 0.08 0.08 0.08 0.11 0.09 -7.57%
P/EPS 1.62 1.69 1.66 1.71 1.96 2.46 1.71 -3.54%
EY 61.91 59.20 60.20 58.33 50.94 40.72 58.62 3.71%
DY 22.86 32.86 41.79 26.56 7.69 0.00 0.00 -
P/NAPS 0.18 0.12 0.17 0.15 0.16 0.19 0.14 18.29%

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