[SCIENTX] YoY TTM 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- 17.34%
YoY- 10.66%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 965,474 850,763 752,699 572,126 594,419 622,065 608,561 7.98%
PBT 119,569 103,959 85,806 56,706 50,757 37,496 47,281 16.70%
Tax -22,575 -18,883 -13,150 -4,948 -3,204 -368 -4,420 31.19%
NP 96,994 85,076 72,656 51,758 47,553 37,128 42,861 14.56%
-
NP to SH 93,582 81,982 70,733 50,029 45,209 32,150 34,188 18.25%
-
Tax Rate 18.88% 18.16% 15.33% 8.73% 6.31% 0.98% 9.35% -
Total Cost 868,480 765,687 680,043 520,368 546,866 584,937 565,700 7.39%
-
Net Worth 556,860 494,389 437,068 400,410 351,623 287,584 263,363 13.27%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 12,898 25,813 25,853 10,768 16,719 5,663 10,747 3.08%
Div Payout % 13.78% 31.49% 36.55% 21.52% 36.98% 17.61% 31.44% -
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 556,860 494,389 437,068 400,410 351,623 287,584 263,363 13.27%
NOSH 215,004 214,952 215,304 215,274 215,719 187,963 65,840 21.78%
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 10.05% 10.00% 9.65% 9.05% 8.00% 5.97% 7.04% -
ROE 16.81% 16.58% 16.18% 12.49% 12.86% 11.18% 12.98% -
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 449.05 395.79 349.60 265.77 275.55 330.95 924.29 -11.32%
EPS 43.53 38.14 32.85 23.24 20.96 17.10 51.93 -2.89%
DPS 6.00 12.00 12.00 5.00 7.75 3.00 16.32 -15.34%
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 62.24 54.84 48.52 36.88 38.32 40.10 39.23 7.98%
EPS 6.03 5.28 4.56 3.23 2.91 2.07 2.20 18.28%
DPS 0.83 1.66 1.67 0.69 1.08 0.37 0.69 3.12%
NAPS 0.359 0.3187 0.2817 0.2581 0.2267 0.1854 0.1698 13.27%
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 0.67 0.64 0.57 0.52 0.35 0.38 0.12 33.15%
P/EPS 6.94 6.63 6.03 5.94 4.63 7.43 2.18 21.26%
EY 14.41 15.07 16.59 16.84 21.61 13.47 45.95 -17.55%
DY 1.99 4.74 6.06 3.62 7.99 2.36 14.45 -28.11%
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 0.85 0.63 0.76 0.54 0.31 0.37 0.11 40.56%
P/EPS 8.75 6.58 8.07 6.15 4.10 7.25 2.00 27.85%
EY 11.42 15.20 12.40 16.25 24.37 13.79 49.93 -21.78%
DY 1.57 4.78 4.53 3.50 9.01 2.42 15.70 -31.84%
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