[SCIENTX] YoY Annualized Quarter Result on 30-Apr-2010 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
23-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 10.36%
YoY- 84.05%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 1,143,736 873,348 798,430 670,840 499,966 651,973 619,509 10.74%
PBT 137,017 103,517 94,254 65,392 34,985 46,912 44,386 20.64%
Tax -28,721 -19,913 -16,480 -6,829 -3,310 -5,450 -2,148 54.00%
NP 108,296 83,604 77,774 58,562 31,674 41,461 42,238 16.97%
-
NP to SH 106,689 80,704 75,292 56,652 30,780 34,790 34,638 20.60%
-
Tax Rate 20.96% 19.24% 17.48% 10.44% 9.46% 11.62% 4.84% -
Total Cost 1,035,440 789,744 720,656 612,277 468,292 610,512 577,270 10.21%
-
Net Worth 584,913 513,896 458,555 404,862 359,626 292,900 271,738 13.61%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 20,070 20,068 31,574 22,970 - 15,315 15,417 4.48%
Div Payout % 18.81% 24.87% 41.94% 40.55% - 44.02% 44.51% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 584,913 513,896 458,555 404,862 359,626 292,900 271,738 13.61%
NOSH 215,041 215,019 215,284 215,352 215,345 191,437 192,722 1.84%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 9.47% 9.57% 9.74% 8.73% 6.34% 6.36% 6.82% -
ROE 18.24% 15.70% 16.42% 13.99% 8.56% 11.88% 12.75% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 531.87 406.17 370.87 311.51 232.17 340.57 321.45 8.74%
EPS 49.61 37.53 34.97 26.31 14.29 18.17 17.97 18.42%
DPS 9.33 9.33 14.67 10.67 0.00 8.00 8.00 2.59%
NAPS 2.72 2.39 2.13 1.88 1.67 1.53 1.41 11.56%
Adjusted Per Share Value based on latest NOSH - 215,403
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 73.49 56.12 51.30 43.11 32.13 41.89 39.81 10.74%
EPS 6.86 5.19 4.84 3.64 1.98 2.24 2.23 20.57%
DPS 1.29 1.29 2.03 1.48 0.00 0.98 0.99 4.50%
NAPS 0.3758 0.3302 0.2947 0.2601 0.2311 0.1882 0.1746 13.61%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 3.58 2.33 2.55 1.45 1.00 1.24 1.46 -
P/RPS 0.67 0.57 0.69 0.47 0.43 0.36 0.45 6.85%
P/EPS 7.22 6.21 7.29 5.51 7.00 6.82 8.12 -1.93%
EY 13.86 16.11 13.72 18.14 14.29 14.66 12.31 1.99%
DY 2.61 4.01 5.75 7.36 0.00 6.45 5.48 -11.61%
P/NAPS 1.32 0.97 1.20 0.77 0.60 0.81 1.04 4.04%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 25/06/13 26/06/12 21/06/11 23/06/10 16/06/09 24/06/08 27/06/07 -
Price 5.04 2.40 2.70 1.45 1.16 1.24 1.42 -
P/RPS 0.95 0.59 0.73 0.47 0.50 0.36 0.44 13.67%
P/EPS 10.16 6.39 7.72 5.51 8.12 6.82 7.90 4.27%
EY 9.84 15.64 12.95 18.14 12.32 14.66 12.66 -4.10%
DY 1.85 3.89 5.43 7.36 0.00 6.45 5.63 -16.91%
P/NAPS 1.85 1.00 1.27 0.77 0.69 0.81 1.01 10.60%

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