[SCIENTX] QoQ TTM Result on 31-Oct-2010 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
15-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- 7.09%
YoY- 51.51%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 804,023 790,509 752,699 716,527 694,816 637,886 572,126 25.54%
PBT 96,641 92,401 85,806 77,105 70,754 64,857 56,706 42.81%
Tax -16,522 -15,851 -13,150 -10,722 -8,613 -6,114 -4,948 123.89%
NP 80,119 76,550 72,656 66,383 62,141 58,743 51,758 33.92%
-
NP to SH 77,246 74,298 70,733 64,595 60,318 56,863 50,029 33.69%
-
Tax Rate 17.10% 17.15% 15.33% 13.91% 12.17% 9.43% 8.73% -
Total Cost 723,904 713,959 680,043 650,144 632,675 579,143 520,368 24.69%
-
Net Worth 466,729 458,084 437,068 433,207 419,885 404,958 400,410 10.78%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 23,684 30,144 25,853 25,853 23,690 17,230 10,768 69.37%
Div Payout % 30.66% 40.57% 36.55% 40.02% 39.28% 30.30% 21.52% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 466,729 458,084 437,068 433,207 419,885 404,958 400,410 10.78%
NOSH 215,082 215,063 215,304 215,525 215,326 215,403 215,274 -0.05%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 9.96% 9.68% 9.65% 9.26% 8.94% 9.21% 9.05% -
ROE 16.55% 16.22% 16.18% 14.91% 14.37% 14.04% 12.49% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 373.82 367.57 349.60 332.46 322.68 296.14 265.77 25.61%
EPS 35.91 34.55 32.85 29.97 28.01 26.40 23.24 33.76%
DPS 11.00 14.00 12.00 12.00 11.00 8.00 5.00 69.39%
NAPS 2.17 2.13 2.03 2.01 1.95 1.88 1.86 10.85%
Adjusted Per Share Value based on latest NOSH - 215,525
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 51.83 50.96 48.52 46.19 44.79 41.12 36.88 25.54%
EPS 4.98 4.79 4.56 4.16 3.89 3.67 3.23 33.56%
DPS 1.53 1.94 1.67 1.67 1.53 1.11 0.69 70.29%
NAPS 0.3009 0.2953 0.2817 0.2793 0.2707 0.261 0.2581 10.80%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 2.58 2.55 1.98 1.84 1.55 1.45 1.38 -
P/RPS 0.69 0.69 0.57 0.55 0.48 0.49 0.52 20.81%
P/EPS 7.18 7.38 6.03 6.14 5.53 5.49 5.94 13.51%
EY 13.92 13.55 16.59 16.29 18.07 18.21 16.84 -11.95%
DY 4.26 5.49 6.06 6.52 7.10 5.52 3.62 11.49%
P/NAPS 1.19 1.20 0.98 0.92 0.79 0.77 0.74 37.37%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 28/09/11 21/06/11 15/03/11 15/12/10 28/09/10 23/06/10 25/03/10 -
Price 2.11 2.70 2.65 1.89 1.89 1.45 1.43 -
P/RPS 0.56 0.73 0.76 0.57 0.59 0.49 0.54 2.46%
P/EPS 5.88 7.82 8.07 6.31 6.75 5.49 6.15 -2.95%
EY 17.02 12.80 12.40 15.86 14.82 18.21 16.25 3.14%
DY 5.21 5.19 4.53 6.35 5.82 5.52 3.50 30.46%
P/NAPS 0.97 1.27 1.31 0.94 0.97 0.77 0.77 16.69%

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