[SCIENTX] QoQ TTM Result on 31-Jul-2010 [#4]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- 6.08%
YoY- 61.02%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 790,509 752,699 716,527 694,816 637,886 572,126 521,198 32.10%
PBT 92,401 85,806 77,105 70,754 64,857 56,706 47,943 55.05%
Tax -15,851 -13,150 -10,722 -8,613 -6,114 -4,948 -3,996 151.21%
NP 76,550 72,656 66,383 62,141 58,743 51,758 43,947 44.91%
-
NP to SH 74,298 70,733 64,595 60,318 56,863 50,029 42,635 44.96%
-
Tax Rate 17.15% 15.33% 13.91% 12.17% 9.43% 8.73% 8.33% -
Total Cost 713,959 680,043 650,144 632,675 579,143 520,368 477,251 30.89%
-
Net Worth 458,084 437,068 433,207 419,885 404,958 400,410 387,654 11.80%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 30,144 25,853 25,853 23,690 17,230 10,768 10,768 99.00%
Div Payout % 40.57% 36.55% 40.02% 39.28% 30.30% 21.52% 25.26% -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 458,084 437,068 433,207 419,885 404,958 400,410 387,654 11.80%
NOSH 215,063 215,304 215,525 215,326 215,403 215,274 215,363 -0.09%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 9.68% 9.65% 9.26% 8.94% 9.21% 9.05% 8.43% -
ROE 16.22% 16.18% 14.91% 14.37% 14.04% 12.49% 11.00% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 367.57 349.60 332.46 322.68 296.14 265.77 242.01 32.23%
EPS 34.55 32.85 29.97 28.01 26.40 23.24 19.80 45.08%
DPS 14.00 12.00 12.00 11.00 8.00 5.00 5.00 99.03%
NAPS 2.13 2.03 2.01 1.95 1.88 1.86 1.80 11.91%
Adjusted Per Share Value based on latest NOSH - 215,326
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 50.96 48.52 46.19 44.79 41.12 36.88 33.60 32.10%
EPS 4.79 4.56 4.16 3.89 3.67 3.23 2.75 44.91%
DPS 1.94 1.67 1.67 1.53 1.11 0.69 0.69 99.58%
NAPS 0.2953 0.2817 0.2793 0.2707 0.261 0.2581 0.2499 11.80%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 2.55 1.98 1.84 1.55 1.45 1.38 1.38 -
P/RPS 0.69 0.57 0.55 0.48 0.49 0.52 0.57 13.62%
P/EPS 7.38 6.03 6.14 5.53 5.49 5.94 6.97 3.89%
EY 13.55 16.59 16.29 18.07 18.21 16.84 14.35 -3.76%
DY 5.49 6.06 6.52 7.10 5.52 3.62 3.62 32.10%
P/NAPS 1.20 0.98 0.92 0.79 0.77 0.74 0.77 34.52%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 21/06/11 15/03/11 15/12/10 28/09/10 23/06/10 25/03/10 16/12/09 -
Price 2.70 2.65 1.89 1.89 1.45 1.43 1.38 -
P/RPS 0.73 0.76 0.57 0.59 0.49 0.54 0.57 17.98%
P/EPS 7.82 8.07 6.31 6.75 5.49 6.15 6.97 7.99%
EY 12.80 12.40 15.86 14.82 18.21 16.25 14.35 -7.35%
DY 5.19 4.53 6.35 5.82 5.52 3.50 3.62 27.23%
P/NAPS 1.27 1.31 0.94 0.97 0.77 0.77 0.77 39.72%

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