[SCIENTX] QoQ Annualized Quarter Result on 30-Apr-2012 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
26-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- -1.14%
YoY- 7.19%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 1,025,400 966,464 881,025 873,348 856,502 855,048 804,023 17.51%
PBT 129,048 125,316 107,169 103,517 104,248 105,140 96,640 21.15%
Tax -26,498 -24,212 -19,300 -19,913 -19,948 -19,580 -16,522 36.81%
NP 102,550 101,104 87,869 83,604 84,300 85,560 80,118 17.80%
-
NP to SH 100,964 99,500 83,917 80,704 81,634 82,532 77,246 19.44%
-
Tax Rate 20.53% 19.32% 18.01% 19.24% 19.14% 18.62% 17.10% -
Total Cost 922,850 865,360 793,156 789,744 772,202 769,488 723,905 17.48%
-
Net Worth 556,849 550,388 524,750 513,896 494,621 488,393 466,918 12.39%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - 27,957 20,068 30,107 60,242 23,668 -
Div Payout % - - 33.32% 24.87% 36.88% 72.99% 30.64% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 556,849 550,388 524,750 513,896 494,621 488,393 466,918 12.39%
NOSH 215,000 214,995 215,061 215,019 215,052 215,151 215,169 -0.05%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 10.00% 10.46% 9.97% 9.57% 9.84% 10.01% 9.96% -
ROE 18.13% 18.08% 15.99% 15.70% 16.50% 16.90% 16.54% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 476.93 449.53 409.66 406.17 398.28 397.42 373.67 17.57%
EPS 46.96 46.28 39.02 37.53 37.96 38.36 35.90 19.50%
DPS 0.00 0.00 13.00 9.33 14.00 28.00 11.00 -
NAPS 2.59 2.56 2.44 2.39 2.30 2.27 2.17 12.45%
Adjusted Per Share Value based on latest NOSH - 214,950
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 66.10 62.30 56.79 56.30 55.21 55.12 51.83 17.51%
EPS 6.51 6.41 5.41 5.20 5.26 5.32 4.98 19.45%
DPS 0.00 0.00 1.80 1.29 1.94 3.88 1.53 -
NAPS 0.359 0.3548 0.3383 0.3313 0.3188 0.3148 0.301 12.40%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 3.02 3.21 2.40 2.33 2.53 2.34 2.58 -
P/RPS 0.63 0.71 0.59 0.57 0.64 0.59 0.69 -5.85%
P/EPS 6.43 6.94 6.15 6.21 6.66 6.10 7.19 -7.14%
EY 15.55 14.42 16.26 16.11 15.00 16.39 13.91 7.67%
DY 0.00 0.00 5.42 4.01 5.53 11.97 4.26 -
P/NAPS 1.17 1.25 0.98 0.97 1.10 1.03 1.19 -1.11%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 19/12/12 18/09/12 26/06/12 21/03/12 15/12/11 28/09/11 -
Price 3.81 3.05 2.45 2.40 2.51 2.51 2.11 -
P/RPS 0.80 0.68 0.60 0.59 0.63 0.63 0.56 26.70%
P/EPS 8.11 6.59 6.28 6.39 6.61 6.54 5.88 23.78%
EY 12.33 15.17 15.93 15.64 15.12 15.28 17.01 -19.22%
DY 0.00 0.00 5.31 3.89 5.58 11.16 5.21 -
P/NAPS 1.47 1.19 1.00 1.00 1.09 1.11 0.97 31.77%

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