[SCIENTX] YoY TTM Result on 31-Oct-2009 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
16-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 13.82%
YoY- -12.97%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 908,879 831,160 716,527 521,198 654,122 612,497 597,354 7.23%
PBT 112,213 101,885 77,105 47,943 57,459 36,913 46,079 15.97%
Tax -20,458 -17,833 -10,722 -3,996 -4,158 1,865 -7,077 19.33%
NP 91,755 84,052 66,383 43,947 53,301 38,778 39,002 15.31%
-
NP to SH 88,159 80,874 64,595 42,635 48,988 33,592 30,026 19.64%
-
Tax Rate 18.23% 17.50% 13.91% 8.33% 7.24% -5.05% 15.36% -
Total Cost 817,124 747,108 650,144 477,251 600,821 573,719 558,352 6.54%
-
Net Worth 550,388 488,393 433,207 387,654 352,856 290,708 251,656 13.91%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 12,898 25,813 25,853 10,768 16,719 5,663 13,844 -1.17%
Div Payout % 14.63% 31.92% 40.02% 25.26% 34.13% 16.86% 46.11% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 550,388 488,393 433,207 387,654 352,856 290,708 251,656 13.91%
NOSH 214,995 215,151 215,525 215,363 215,156 188,771 62,914 22.70%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 10.10% 10.11% 9.26% 8.43% 8.15% 6.33% 6.53% -
ROE 16.02% 16.56% 14.91% 11.00% 13.88% 11.56% 11.93% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 422.74 386.31 332.46 242.01 304.02 324.46 949.48 -12.60%
EPS 41.01 37.59 29.97 19.80 22.77 17.80 47.73 -2.49%
DPS 6.00 12.00 12.00 5.00 7.77 3.00 22.00 -19.45%
NAPS 2.56 2.27 2.01 1.80 1.64 1.54 4.00 -7.16%
Adjusted Per Share Value based on latest NOSH - 215,363
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 58.59 53.58 46.19 33.60 42.17 39.48 38.51 7.23%
EPS 5.68 5.21 4.16 2.75 3.16 2.17 1.94 19.58%
DPS 0.83 1.66 1.67 0.69 1.08 0.37 0.89 -1.15%
NAPS 0.3548 0.3148 0.2793 0.2499 0.2275 0.1874 0.1622 13.92%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 3.21 2.34 1.84 1.38 1.00 1.42 0.69 -
P/RPS 0.76 0.61 0.55 0.57 0.33 0.44 0.07 48.75%
P/EPS 7.83 6.23 6.14 6.97 4.39 7.98 1.45 32.42%
EY 12.77 16.06 16.29 14.35 22.77 12.53 69.17 -24.52%
DY 1.87 5.13 6.52 3.62 7.77 2.11 31.88 -37.63%
P/NAPS 1.25 1.03 0.92 0.77 0.61 0.92 0.17 39.40%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 19/12/12 15/12/11 15/12/10 16/12/09 17/12/08 18/12/07 28/12/06 -
Price 3.05 2.51 1.89 1.38 1.02 1.37 0.81 -
P/RPS 0.72 0.65 0.57 0.57 0.34 0.42 0.09 41.37%
P/EPS 7.44 6.68 6.31 6.97 4.48 7.70 1.70 27.86%
EY 13.44 14.98 15.86 14.35 22.32 12.99 58.92 -21.81%
DY 1.97 4.78 6.35 3.62 7.62 2.19 27.16 -35.39%
P/NAPS 1.19 1.11 0.94 0.77 0.62 0.89 0.20 34.57%

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