[SCIENTX] YoY Annualized Quarter Result on 30-Apr-2009 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
16-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- 17.52%
YoY- -11.53%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 873,348 798,430 670,840 499,966 651,973 619,509 575,438 7.19%
PBT 103,517 94,254 65,392 34,985 46,912 44,386 43,716 15.43%
Tax -19,913 -16,480 -6,829 -3,310 -5,450 -2,148 -7,578 17.45%
NP 83,604 77,774 58,562 31,674 41,461 42,238 36,137 14.98%
-
NP to SH 80,704 75,292 56,652 30,780 34,790 34,638 26,773 20.16%
-
Tax Rate 19.24% 17.48% 10.44% 9.46% 11.62% 4.84% 17.33% -
Total Cost 789,744 720,656 612,277 468,292 610,512 577,270 539,301 6.55%
-
Net Worth 513,896 458,555 404,862 359,626 292,900 271,738 248,899 12.83%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 20,068 31,574 22,970 - 15,315 15,417 13,274 7.12%
Div Payout % 24.87% 41.94% 40.55% - 44.02% 44.51% 49.58% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 513,896 458,555 404,862 359,626 292,900 271,738 248,899 12.83%
NOSH 215,019 215,284 215,352 215,345 191,437 192,722 62,224 22.93%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 9.57% 9.74% 8.73% 6.34% 6.36% 6.82% 6.28% -
ROE 15.70% 16.42% 13.99% 8.56% 11.88% 12.75% 10.76% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 406.17 370.87 311.51 232.17 340.57 321.45 924.77 -12.80%
EPS 37.53 34.97 26.31 14.29 18.17 17.97 14.35 17.36%
DPS 9.33 14.67 10.67 0.00 8.00 8.00 21.33 -12.86%
NAPS 2.39 2.13 1.88 1.67 1.53 1.41 4.00 -8.21%
Adjusted Per Share Value based on latest NOSH - 215,280
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 56.12 51.30 43.11 32.13 41.89 39.81 36.98 7.19%
EPS 5.19 4.84 3.64 1.98 2.24 2.23 1.72 20.18%
DPS 1.29 2.03 1.48 0.00 0.98 0.99 0.85 7.19%
NAPS 0.3302 0.2947 0.2601 0.2311 0.1882 0.1746 0.1599 12.83%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 2.33 2.55 1.45 1.00 1.24 1.46 0.72 -
P/RPS 0.57 0.69 0.47 0.43 0.36 0.45 0.08 38.67%
P/EPS 6.21 7.29 5.51 7.00 6.82 8.12 1.67 24.44%
EY 16.11 13.72 18.14 14.29 14.66 12.31 59.76 -19.61%
DY 4.01 5.75 7.36 0.00 6.45 5.48 29.63 -28.32%
P/NAPS 0.97 1.20 0.77 0.60 0.81 1.04 0.18 32.37%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 26/06/12 21/06/11 23/06/10 16/06/09 24/06/08 27/06/07 29/06/06 -
Price 2.40 2.70 1.45 1.16 1.24 1.42 0.70 -
P/RPS 0.59 0.73 0.47 0.50 0.36 0.44 0.08 39.47%
P/EPS 6.39 7.72 5.51 8.12 6.82 7.90 1.63 25.54%
EY 15.64 12.95 18.14 12.32 14.66 12.66 61.47 -20.38%
DY 3.89 5.43 7.36 0.00 6.45 5.63 30.48 -29.02%
P/NAPS 1.00 1.27 0.77 0.69 0.81 1.01 0.18 33.04%

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