[SCIENTX] QoQ TTM Result on 31-Jul-2009 [#4]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- -16.54%
YoY- -21.78%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 637,886 572,126 521,198 509,731 542,572 594,419 654,122 -1.66%
PBT 64,857 56,706 47,943 42,052 48,670 50,757 57,459 8.43%
Tax -6,114 -4,948 -3,996 -3,475 -2,784 -3,204 -4,158 29.39%
NP 58,743 51,758 43,947 38,577 45,886 47,553 53,301 6.71%
-
NP to SH 56,863 50,029 42,635 37,459 44,884 45,209 48,988 10.47%
-
Tax Rate 9.43% 8.73% 8.33% 8.26% 5.72% 6.31% 7.24% -
Total Cost 579,143 520,368 477,251 471,154 496,686 546,866 600,821 -2.42%
-
Net Worth 404,958 400,410 387,654 374,973 359,517 351,623 352,856 9.64%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 17,230 10,768 10,768 - 10,791 16,719 16,719 2.03%
Div Payout % 30.30% 21.52% 25.26% - 24.04% 36.98% 34.13% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 404,958 400,410 387,654 374,973 359,517 351,623 352,856 9.64%
NOSH 215,403 215,274 215,363 215,502 215,280 215,719 215,156 0.07%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 9.21% 9.05% 8.43% 7.57% 8.46% 8.00% 8.15% -
ROE 14.04% 12.49% 11.00% 9.99% 12.48% 12.86% 13.88% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 296.14 265.77 242.01 236.53 252.03 275.55 304.02 -1.74%
EPS 26.40 23.24 19.80 17.38 20.85 20.96 22.77 10.39%
DPS 8.00 5.00 5.00 0.00 5.00 7.75 7.77 1.96%
NAPS 1.88 1.86 1.80 1.74 1.67 1.63 1.64 9.55%
Adjusted Per Share Value based on latest NOSH - 215,502
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 41.12 36.88 33.60 32.86 34.98 38.32 42.17 -1.67%
EPS 3.67 3.23 2.75 2.41 2.89 2.91 3.16 10.51%
DPS 1.11 0.69 0.69 0.00 0.70 1.08 1.08 1.84%
NAPS 0.261 0.2581 0.2499 0.2417 0.2318 0.2267 0.2275 9.61%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.45 1.38 1.38 1.20 1.00 0.97 1.00 -
P/RPS 0.49 0.52 0.57 0.51 0.40 0.35 0.33 30.24%
P/EPS 5.49 5.94 6.97 6.90 4.80 4.63 4.39 16.12%
EY 18.21 16.84 14.35 14.49 20.85 21.61 22.77 -13.87%
DY 5.52 3.62 3.62 0.00 5.00 7.99 7.77 -20.43%
P/NAPS 0.77 0.74 0.77 0.69 0.60 0.60 0.61 16.84%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 23/06/10 25/03/10 16/12/09 30/09/09 16/06/09 18/03/09 17/12/08 -
Price 1.45 1.43 1.38 1.28 1.16 0.86 1.02 -
P/RPS 0.49 0.54 0.57 0.54 0.46 0.31 0.34 27.67%
P/EPS 5.49 6.15 6.97 7.36 5.56 4.10 4.48 14.55%
EY 18.21 16.25 14.35 13.58 17.97 24.37 22.32 -12.71%
DY 5.52 3.50 3.62 0.00 4.31 9.01 7.62 -19.38%
P/NAPS 0.77 0.77 0.77 0.74 0.69 0.53 0.62 15.58%

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