[SCIENTX] YoY Annualized Quarter Result on 31-Oct-2008 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
17-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- -36.67%
YoY- 16.98%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 855,048 746,500 659,656 613,788 623,608 625,824 580,884 6.65%
PBT 105,140 84,164 58,760 35,196 35,820 49,528 43,876 15.67%
Tax -19,580 -14,336 -5,900 -3,816 -4,740 -7,348 -7,492 17.35%
NP 85,560 69,828 52,860 31,380 31,080 42,180 36,384 15.30%
-
NP to SH 82,532 68,020 50,912 30,208 25,824 32,816 27,344 20.20%
-
Tax Rate 18.62% 17.03% 10.04% 10.84% 13.23% 14.84% 17.08% -
Total Cost 769,488 676,672 606,796 582,408 592,528 583,644 544,500 5.93%
-
Net Worth 488,393 433,207 387,654 352,856 290,708 251,656 247,681 11.97%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div 60,242 51,726 43,072 - 22,652 5,033 27,244 14.13%
Div Payout % 72.99% 76.05% 84.60% - 87.72% 15.34% 99.64% -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 488,393 433,207 387,654 352,856 290,708 251,656 247,681 11.97%
NOSH 215,151 215,525 215,363 215,156 188,771 62,914 61,920 23.05%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 10.01% 9.35% 8.01% 5.11% 4.98% 6.74% 6.26% -
ROE 16.90% 15.70% 13.13% 8.56% 8.88% 13.04% 11.04% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 397.42 346.36 306.30 285.27 330.35 994.73 938.12 -13.33%
EPS 38.36 31.56 23.64 14.04 13.68 17.40 44.16 -2.31%
DPS 28.00 24.00 20.00 0.00 12.00 8.00 44.00 -7.25%
NAPS 2.27 2.01 1.80 1.64 1.54 4.00 4.00 -9.00%
Adjusted Per Share Value based on latest NOSH - 215,156
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 55.12 48.12 42.52 39.57 40.20 40.34 37.45 6.65%
EPS 5.32 4.38 3.28 1.95 1.66 2.12 1.76 20.23%
DPS 3.88 3.33 2.78 0.00 1.46 0.32 1.76 14.07%
NAPS 0.3148 0.2793 0.2499 0.2275 0.1874 0.1622 0.1597 11.96%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 2.34 1.84 1.38 1.00 1.42 0.69 0.64 -
P/RPS 0.59 0.53 0.45 0.35 0.43 0.07 0.07 42.63%
P/EPS 6.10 5.83 5.84 7.12 10.38 1.32 1.45 27.04%
EY 16.39 17.15 17.13 14.04 9.63 75.59 69.00 -21.29%
DY 11.97 13.04 14.49 0.00 8.45 11.59 68.75 -25.26%
P/NAPS 1.03 0.92 0.77 0.61 0.92 0.17 0.16 36.37%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 15/12/11 15/12/10 16/12/09 17/12/08 18/12/07 28/12/06 20/12/05 -
Price 2.51 1.89 1.38 1.02 1.37 0.81 0.67 -
P/RPS 0.63 0.55 0.45 0.36 0.41 0.08 0.07 44.20%
P/EPS 6.54 5.99 5.84 7.26 10.01 1.55 1.52 27.51%
EY 15.28 16.70 17.13 13.76 9.99 64.40 65.91 -21.61%
DY 11.16 12.70 14.49 0.00 8.76 9.88 65.67 -25.56%
P/NAPS 1.11 0.94 0.77 0.62 0.89 0.20 0.17 36.69%

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