[SCIENTX] YoY Cumulative 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- 65.55%
YoY- 84.05%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 857,802 655,011 598,823 503,130 374,975 488,980 464,632 10.74%
PBT 102,763 77,638 70,691 49,044 26,239 35,184 33,290 20.64%
Tax -21,541 -14,935 -12,360 -5,122 -2,483 -4,088 -1,611 54.00%
NP 81,222 62,703 58,331 43,922 23,756 31,096 31,679 16.97%
-
NP to SH 80,017 60,528 56,469 42,489 23,085 26,093 25,979 20.60%
-
Tax Rate 20.96% 19.24% 17.48% 10.44% 9.46% 11.62% 4.84% -
Total Cost 776,580 592,308 540,492 459,208 351,219 457,884 432,953 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 15,052 15,051 23,681 17,228 - 11,486 11,563 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 215,041 215,019 215,284 215,352 215,345 191,438 192,722 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 13.68% 11.78% 12.31% 10.49% 6.42% 8.91% 9.56% -
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 398.90 304.63 278.15 233.63 174.13 255.42 241.09 8.74%
EPS 37.21 28.15 26.23 19.73 10.72 13.63 13.48 18.42%
DPS 7.00 7.00 11.00 8.00 0.00 6.00 6.00 2.60%
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 55.12 42.09 38.48 32.33 24.09 31.42 29.86 10.74%
EPS 5.14 3.89 3.63 2.73 1.48 1.68 1.67 20.58%
DPS 0.97 0.97 1.52 1.11 0.00 0.74 0.74 4.60%
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 0.90 0.76 0.92 0.62 0.57 0.49 0.61 6.69%
P/EPS 9.62 8.28 9.72 7.35 9.33 9.10 10.83 -1.95%
EY 10.39 12.08 10.29 13.61 10.72 10.99 9.23 1.99%
DY 1.96 3.00 4.31 5.52 0.00 4.84 4.11 -11.60%
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 1.26 0.79 0.97 0.62 0.67 0.49 0.59 13.46%
P/EPS 13.54 8.53 10.29 7.35 10.82 9.10 10.53 4.27%
EY 7.38 11.73 9.71 13.61 9.24 10.99 9.49 -4.10%
DY 1.39 2.92 4.07 5.52 0.00 4.84 4.23 -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