[SCIENTX] QoQ Annualized Quarter Result on 30-Apr-2013 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 5.67%
YoY- 32.2%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 1,496,602 1,459,244 1,229,045 1,143,736 1,025,400 966,464 881,025 42.23%
PBT 164,352 151,104 142,980 137,017 129,048 125,316 107,169 32.88%
Tax -35,336 -31,764 -30,483 -28,721 -26,498 -24,212 -19,300 49.49%
NP 129,016 119,340 112,497 108,296 102,550 101,104 87,869 29.09%
-
NP to SH 126,526 117,372 110,284 106,689 100,964 99,500 83,917 31.38%
-
Tax Rate 21.50% 21.02% 21.32% 20.96% 20.53% 19.32% 18.01% -
Total Cost 1,367,586 1,339,904 1,116,548 1,035,440 922,850 865,360 793,156 43.64%
-
Net Worth 650,098 636,833 613,649 584,913 556,849 550,388 524,750 15.30%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - 56,179 20,070 - - 27,957 -
Div Payout % - - 50.94% 18.81% - - 33.32% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 650,098 636,833 613,649 584,913 556,849 550,388 524,750 15.30%
NOSH 221,121 221,122 216,073 215,041 215,000 214,995 215,061 1.86%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 8.62% 8.18% 9.15% 9.47% 10.00% 10.46% 9.97% -
ROE 19.46% 18.43% 17.97% 18.24% 18.13% 18.08% 15.99% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 676.82 659.92 568.81 531.87 476.93 449.53 409.66 39.62%
EPS 57.22 53.08 51.04 49.61 46.96 46.28 39.02 28.98%
DPS 0.00 0.00 26.00 9.33 0.00 0.00 13.00 -
NAPS 2.94 2.88 2.84 2.72 2.59 2.56 2.44 13.19%
Adjusted Per Share Value based on latest NOSH - 215,112
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 96.17 93.77 78.97 73.49 65.89 62.10 56.61 42.23%
EPS 8.13 7.54 7.09 6.86 6.49 6.39 5.39 31.42%
DPS 0.00 0.00 3.61 1.29 0.00 0.00 1.80 -
NAPS 0.4177 0.4092 0.3943 0.3758 0.3578 0.3537 0.3372 15.29%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 5.00 5.63 5.29 3.58 3.02 3.21 2.40 -
P/RPS 0.74 0.85 0.93 0.67 0.63 0.71 0.59 16.25%
P/EPS 8.74 10.61 10.36 7.22 6.43 6.94 6.15 26.32%
EY 11.44 9.43 9.65 13.86 15.55 14.42 16.26 -20.84%
DY 0.00 0.00 4.91 2.61 0.00 0.00 5.42 -
P/NAPS 1.70 1.95 1.86 1.32 1.17 1.25 0.98 44.22%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 20/03/14 17/12/13 26/09/13 25/06/13 27/03/13 19/12/12 18/09/12 -
Price 5.92 5.61 5.46 5.04 3.81 3.05 2.45 -
P/RPS 0.87 0.85 0.96 0.95 0.80 0.68 0.60 28.02%
P/EPS 10.35 10.57 10.70 10.16 8.11 6.59 6.28 39.39%
EY 9.67 9.46 9.35 9.84 12.33 15.17 15.93 -28.24%
DY 0.00 0.00 4.76 1.85 0.00 0.00 5.31 -
P/NAPS 2.01 1.95 1.92 1.85 1.47 1.19 1.00 59.06%

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