[SCIENTX] QoQ TTM Result on 31-Oct-2009 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
16-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 13.82%
YoY- -12.97%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 694,816 637,886 572,126 521,198 509,731 542,572 594,419 10.99%
PBT 70,754 64,857 56,706 47,943 42,052 48,670 50,757 24.86%
Tax -8,613 -6,114 -4,948 -3,996 -3,475 -2,784 -3,204 93.68%
NP 62,141 58,743 51,758 43,947 38,577 45,886 47,553 19.58%
-
NP to SH 60,318 56,863 50,029 42,635 37,459 44,884 45,209 21.25%
-
Tax Rate 12.17% 9.43% 8.73% 8.33% 8.26% 5.72% 6.31% -
Total Cost 632,675 579,143 520,368 477,251 471,154 496,686 546,866 10.23%
-
Net Worth 419,885 404,958 400,410 387,654 374,973 359,517 351,623 12.59%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 23,690 17,230 10,768 10,768 - 10,791 16,719 26.23%
Div Payout % 39.28% 30.30% 21.52% 25.26% - 24.04% 36.98% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 419,885 404,958 400,410 387,654 374,973 359,517 351,623 12.59%
NOSH 215,326 215,403 215,274 215,363 215,502 215,280 215,719 -0.12%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 8.94% 9.21% 9.05% 8.43% 7.57% 8.46% 8.00% -
ROE 14.37% 14.04% 12.49% 11.00% 9.99% 12.48% 12.86% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 322.68 296.14 265.77 242.01 236.53 252.03 275.55 11.13%
EPS 28.01 26.40 23.24 19.80 17.38 20.85 20.96 21.38%
DPS 11.00 8.00 5.00 5.00 0.00 5.00 7.75 26.37%
NAPS 1.95 1.88 1.86 1.80 1.74 1.67 1.63 12.73%
Adjusted Per Share Value based on latest NOSH - 215,363
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 44.79 41.12 36.88 33.60 32.86 34.98 38.32 10.99%
EPS 3.89 3.67 3.23 2.75 2.41 2.89 2.91 21.41%
DPS 1.53 1.11 0.69 0.69 0.00 0.70 1.08 26.21%
NAPS 0.2707 0.261 0.2581 0.2499 0.2417 0.2318 0.2267 12.58%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.55 1.45 1.38 1.38 1.20 1.00 0.97 -
P/RPS 0.48 0.49 0.52 0.57 0.51 0.40 0.35 23.50%
P/EPS 5.53 5.49 5.94 6.97 6.90 4.80 4.63 12.60%
EY 18.07 18.21 16.84 14.35 14.49 20.85 21.61 -11.27%
DY 7.10 5.52 3.62 3.62 0.00 5.00 7.99 -7.59%
P/NAPS 0.79 0.77 0.74 0.77 0.69 0.60 0.60 20.19%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 23/06/10 25/03/10 16/12/09 30/09/09 16/06/09 18/03/09 -
Price 1.89 1.45 1.43 1.38 1.28 1.16 0.86 -
P/RPS 0.59 0.49 0.54 0.57 0.54 0.46 0.31 53.75%
P/EPS 6.75 5.49 6.15 6.97 7.36 5.56 4.10 39.55%
EY 14.82 18.21 16.25 14.35 13.58 17.97 24.37 -28.28%
DY 5.82 5.52 3.50 3.62 0.00 4.31 9.01 -25.33%
P/NAPS 0.97 0.77 0.77 0.77 0.74 0.69 0.53 49.78%

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