[SCIENTX] YoY Cumulative Quarter Result on 31-Jan-2010 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 101.65%
YoY- 95.98%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 512,700 428,251 381,511 323,628 261,233 323,391 314,377 8.48%
PBT 64,524 52,124 44,806 29,754 15,100 21,958 24,802 17.25%
Tax -13,249 -9,974 -7,613 -3,076 -1,603 -2,788 -1,207 49.02%
NP 51,275 42,150 37,193 26,678 13,497 19,170 23,595 13.79%
-
NP to SH 50,482 40,817 36,081 25,666 13,096 15,779 18,969 17.70%
-
Tax Rate 20.53% 19.14% 16.99% 10.34% 10.62% 12.70% 4.87% -
Total Cost 461,425 386,101 344,318 296,950 247,736 304,221 290,782 7.99%
-
Net Worth 556,849 494,621 437,280 400,492 351,093 288,433 257,556 13.69%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - 15,053 12,924 10,765 - 5,655 1,287 -
Div Payout % - 36.88% 35.82% 41.95% - 35.84% 6.79% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 556,849 494,621 437,280 400,492 351,093 288,433 257,556 13.69%
NOSH 215,000 215,052 215,408 215,318 215,394 188,518 64,389 22.23%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 10.00% 9.84% 9.75% 8.24% 5.17% 5.93% 7.51% -
ROE 9.07% 8.25% 8.25% 6.41% 3.73% 5.47% 7.37% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 238.47 199.14 177.11 150.30 121.28 171.54 488.25 -11.24%
EPS 23.48 18.98 16.75 11.92 6.08 8.37 9.82 15.62%
DPS 0.00 7.00 6.00 5.00 0.00 3.00 2.00 -
NAPS 2.59 2.30 2.03 1.86 1.63 1.53 4.00 -6.98%
Adjusted Per Share Value based on latest NOSH - 215,274
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 33.05 27.61 24.59 20.86 16.84 20.85 20.27 8.48%
EPS 3.25 2.63 2.33 1.65 0.84 1.02 1.22 17.72%
DPS 0.00 0.97 0.83 0.69 0.00 0.36 0.08 -
NAPS 0.359 0.3188 0.2819 0.2582 0.2263 0.1859 0.166 13.70%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 3.02 2.53 1.98 1.38 0.97 1.27 1.13 -
P/RPS 1.27 1.27 1.12 0.92 0.80 0.74 0.23 32.91%
P/EPS 12.86 13.33 11.82 11.58 15.95 15.17 3.84 22.29%
EY 7.77 7.50 8.46 8.64 6.27 6.59 26.07 -18.25%
DY 0.00 2.77 3.03 3.62 0.00 2.36 1.77 -
P/NAPS 1.17 1.10 0.98 0.74 0.60 0.83 0.28 26.88%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 27/03/13 21/03/12 15/03/11 25/03/10 18/03/09 25/03/08 20/03/07 -
Price 3.81 2.51 2.65 1.43 0.86 1.24 1.04 -
P/RPS 1.60 1.26 1.50 0.95 0.71 0.72 0.21 40.23%
P/EPS 16.23 13.22 15.82 12.00 14.14 14.81 3.53 28.92%
EY 6.16 7.56 6.32 8.34 7.07 6.75 28.33 -22.43%
DY 0.00 2.79 2.26 3.50 0.00 2.42 1.92 -
P/NAPS 1.47 1.09 1.31 0.77 0.53 0.81 0.26 33.43%

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