[SCIENTX] QoQ TTM Result on 31-Oct-2005 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
20-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- 8.06%
YoY- 27.56%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 586,119 564,519 560,764 539,884 507,574 474,721 437,418 21.60%
PBT 44,666 42,607 40,369 38,752 36,102 32,742 30,765 28.30%
Tax -7,113 -5,947 -7,444 -9,112 -10,585 -12,252 -11,607 -27.91%
NP 37,553 36,660 32,925 29,640 25,517 20,490 19,158 56.81%
-
NP to SH 28,658 27,230 25,670 24,973 23,110 20,490 19,158 30.89%
-
Tax Rate 15.92% 13.96% 18.44% 23.51% 29.32% 37.42% 37.73% -
Total Cost 548,566 527,859 527,839 510,244 482,057 454,231 418,260 19.87%
-
Net Worth 253,038 251,315 353,687 247,681 255,666 250,027 248,250 1.28%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 19,397 9,908 14,240 17,334 10,522 3,094 - -
Div Payout % 67.69% 36.39% 55.48% 69.41% 45.53% 15.10% - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 253,038 251,315 353,687 247,681 255,666 250,027 248,250 1.28%
NOSH 63,259 62,828 61,941 61,920 61,904 61,887 61,907 1.45%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 6.41% 6.49% 5.87% 5.49% 5.03% 4.32% 4.38% -
ROE 11.33% 10.84% 7.26% 10.08% 9.04% 8.20% 7.72% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 926.53 898.50 905.31 871.90 819.93 767.07 706.56 19.86%
EPS 45.30 43.34 41.44 40.33 37.33 33.11 30.95 29.00%
DPS 30.66 16.00 23.00 28.00 17.00 5.00 0.00 -
NAPS 4.00 4.00 5.71 4.00 4.13 4.04 4.01 -0.16%
Adjusted Per Share Value based on latest NOSH - 61,920
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 37.66 36.27 36.03 34.69 32.61 30.50 28.11 21.59%
EPS 1.84 1.75 1.65 1.60 1.48 1.32 1.23 30.89%
DPS 1.25 0.64 0.92 1.11 0.68 0.20 0.00 -
NAPS 0.1626 0.1615 0.2273 0.1592 0.1643 0.1607 0.1595 1.29%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.65 0.72 0.70 0.64 0.68 0.67 0.53 -
P/RPS 0.07 0.08 0.08 0.07 0.08 0.09 0.08 -8.53%
P/EPS 1.43 1.66 1.69 1.59 1.82 2.02 1.71 -11.26%
EY 69.70 60.19 59.20 63.02 54.90 49.42 58.39 12.56%
DY 47.17 22.22 32.86 43.75 25.00 7.46 0.00 -
P/NAPS 0.16 0.18 0.12 0.16 0.16 0.17 0.13 14.89%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 22/09/06 29/06/06 21/03/06 20/12/05 27/09/05 28/06/05 29/03/05 -
Price 0.71 0.70 0.70 0.67 0.64 0.65 0.76 -
P/RPS 0.08 0.08 0.08 0.08 0.08 0.08 0.11 -19.17%
P/EPS 1.57 1.62 1.69 1.66 1.71 1.96 2.46 -25.93%
EY 63.81 61.91 59.20 60.20 58.33 50.94 40.72 35.02%
DY 43.19 22.86 32.86 41.79 26.56 7.69 0.00 -
P/NAPS 0.18 0.18 0.12 0.17 0.15 0.16 0.19 -3.54%

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