[SCIENTX] YoY Annualized Quarter Result on 31-Jul-2007 [#4]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
19-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- 1.57%
YoY- 24.77%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 694,816 509,731 656,596 613,091 586,316 507,572 341,149 12.58%
PBT 70,754 42,051 57,414 40,218 44,144 35,984 22,959 20.62%
Tax -8,614 -3,475 -4,379 1,232 -7,078 -3,368 -6,255 5.47%
NP 62,140 38,576 53,035 41,450 37,066 32,616 16,704 24.46%
-
NP to SH 60,318 37,458 47,698 35,184 28,199 23,118 16,704 23.84%
-
Tax Rate 12.17% 8.26% 7.63% -3.06% 16.03% 9.36% 27.24% -
Total Cost 632,676 471,155 603,561 571,641 549,250 474,956 324,445 11.76%
-
Net Worth 413,609 374,805 318,094 288,568 85,592 235,184 241,117 9.40%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 17,233 - 21,733 3,847 19,367 10,521 4,327 25.88%
Div Payout % 28.57% - 45.56% 10.94% 68.68% 45.51% 25.91% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 413,609 374,805 318,094 288,568 85,592 235,184 241,117 9.40%
NOSH 215,421 215,405 197,574 192,378 62,476 61,890 61,824 23.11%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 8.94% 7.57% 8.08% 6.76% 6.32% 6.43% 4.90% -
ROE 14.58% 9.99% 14.99% 12.19% 32.95% 9.83% 6.93% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 322.54 236.64 332.33 318.69 938.46 820.11 551.80 -8.55%
EPS 28.00 17.41 24.14 18.29 15.05 37.35 27.02 0.59%
DPS 8.00 0.00 11.00 2.00 31.00 17.00 7.00 2.24%
NAPS 1.92 1.74 1.61 1.50 1.37 3.80 3.90 -11.13%
Adjusted Per Share Value based on latest NOSH - 191,431
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 44.79 32.86 42.33 39.52 37.80 32.72 21.99 12.58%
EPS 3.89 2.41 3.07 2.27 1.82 1.49 1.08 23.79%
DPS 1.11 0.00 1.40 0.25 1.25 0.68 0.28 25.79%
NAPS 0.2666 0.2416 0.2051 0.186 0.0552 0.1516 0.1554 9.40%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 1.55 1.20 1.25 1.54 0.65 0.68 0.53 -
P/RPS 0.48 0.51 0.38 0.48 0.07 0.08 0.10 29.86%
P/EPS 5.54 6.90 5.18 8.42 1.44 1.82 1.96 18.89%
EY 18.06 14.49 19.31 11.88 69.44 54.93 50.98 -15.87%
DY 5.16 0.00 8.80 1.30 47.69 25.00 13.21 -14.49%
P/NAPS 0.81 0.69 0.78 1.03 0.47 0.18 0.14 33.96%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 28/09/10 30/09/09 24/09/08 19/09/07 22/09/06 27/09/05 20/09/04 -
Price 1.89 1.28 1.13 1.35 0.71 0.64 0.53 -
P/RPS 0.59 0.54 0.34 0.42 0.08 0.08 0.10 34.40%
P/EPS 6.75 7.36 4.68 7.38 1.57 1.71 1.96 22.87%
EY 14.81 13.59 21.36 13.55 63.57 58.36 50.98 -18.61%
DY 4.23 0.00 9.73 1.48 43.66 26.56 13.21 -17.27%
P/NAPS 0.98 0.74 0.70 0.90 0.52 0.17 0.14 38.28%

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