[SCIENTX] YoY Annualized Quarter Result on 31-Jan-2009 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
18-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -13.29%
YoY- -17.0%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 856,502 763,022 647,256 522,466 646,782 628,754 583,870 6.59%
PBT 104,248 89,612 59,508 30,200 43,916 49,604 44,374 15.29%
Tax -19,948 -15,226 -6,152 -3,206 -5,576 -2,414 -7,800 16.93%
NP 84,300 74,386 53,356 26,994 38,340 47,190 36,574 14.92%
-
NP to SH 81,634 72,162 51,332 26,192 31,558 37,938 26,878 20.33%
-
Tax Rate 19.14% 16.99% 10.34% 10.62% 12.70% 4.87% 17.58% -
Total Cost 772,202 688,636 593,900 495,472 608,442 581,564 547,296 5.90%
-
Net Worth 494,621 437,280 400,492 351,093 288,433 257,556 353,625 5.74%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 30,107 25,849 21,531 - 11,311 2,575 19,817 7.21%
Div Payout % 36.88% 35.82% 41.95% - 35.84% 6.79% 73.73% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 494,621 437,280 400,492 351,093 288,433 257,556 353,625 5.74%
NOSH 215,052 215,408 215,318 215,394 188,518 64,389 61,930 23.04%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 9.84% 9.75% 8.24% 5.17% 5.93% 7.51% 6.26% -
ROE 16.50% 16.50% 12.82% 7.46% 10.94% 14.73% 7.60% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 398.28 354.22 300.60 242.56 343.09 976.49 942.78 -13.37%
EPS 37.96 33.50 23.84 12.16 16.74 19.64 43.40 -2.20%
DPS 14.00 12.00 10.00 0.00 6.00 4.00 32.00 -12.86%
NAPS 2.30 2.03 1.86 1.63 1.53 4.00 5.71 -14.05%
Adjusted Per Share Value based on latest NOSH - 215,719
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 55.21 49.19 41.72 33.68 41.69 40.53 37.64 6.58%
EPS 5.26 4.65 3.31 1.69 2.03 2.45 1.73 20.35%
DPS 1.94 1.67 1.39 0.00 0.73 0.17 1.28 7.17%
NAPS 0.3188 0.2819 0.2582 0.2263 0.1859 0.166 0.228 5.74%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 2.53 1.98 1.38 0.97 1.27 1.13 0.70 -
P/RPS 0.64 0.56 0.46 0.40 0.37 0.12 0.07 44.57%
P/EPS 6.66 5.91 5.79 7.98 7.59 1.92 1.61 26.68%
EY 15.00 16.92 17.28 12.54 13.18 52.14 62.00 -21.05%
DY 5.53 6.06 7.25 0.00 4.72 3.54 45.71 -29.66%
P/NAPS 1.10 0.98 0.74 0.60 0.83 0.28 0.12 44.64%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 21/03/12 15/03/11 25/03/10 18/03/09 25/03/08 20/03/07 21/03/06 -
Price 2.51 2.65 1.43 0.86 1.24 1.04 0.70 -
P/RPS 0.63 0.75 0.48 0.35 0.36 0.11 0.07 44.20%
P/EPS 6.61 7.91 6.00 7.07 7.41 1.77 1.61 26.52%
EY 15.12 12.64 16.67 14.14 13.50 56.65 62.00 -20.94%
DY 5.58 4.53 6.99 0.00 4.84 3.85 45.71 -29.55%
P/NAPS 1.09 1.31 0.77 0.53 0.81 0.26 0.12 44.42%

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