[SCIENTX] QoQ Annualized Quarter Result on 31-Jan-2012 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
21-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- -1.09%
YoY- 13.13%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 966,464 881,025 873,348 856,502 855,048 804,023 798,430 13.51%
PBT 125,316 107,169 103,517 104,248 105,140 96,640 94,254 20.80%
Tax -24,212 -19,300 -19,913 -19,948 -19,580 -16,522 -16,480 29.08%
NP 101,104 87,869 83,604 84,300 85,560 80,118 77,774 19.01%
-
NP to SH 99,500 83,917 80,704 81,634 82,532 77,246 75,292 20.32%
-
Tax Rate 19.32% 18.01% 19.24% 19.14% 18.62% 17.10% 17.48% -
Total Cost 865,360 793,156 789,744 772,202 769,488 723,905 720,656 12.91%
-
Net Worth 550,388 524,750 513,896 494,621 488,393 466,918 458,555 12.87%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - 27,957 20,068 30,107 60,242 23,668 31,574 -
Div Payout % - 33.32% 24.87% 36.88% 72.99% 30.64% 41.94% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 550,388 524,750 513,896 494,621 488,393 466,918 458,555 12.87%
NOSH 214,995 215,061 215,019 215,052 215,151 215,169 215,284 -0.08%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 10.46% 9.97% 9.57% 9.84% 10.01% 9.96% 9.74% -
ROE 18.08% 15.99% 15.70% 16.50% 16.90% 16.54% 16.42% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 449.53 409.66 406.17 398.28 397.42 373.67 370.87 13.61%
EPS 46.28 39.02 37.53 37.96 38.36 35.90 34.97 20.43%
DPS 0.00 13.00 9.33 14.00 28.00 11.00 14.67 -
NAPS 2.56 2.44 2.39 2.30 2.27 2.17 2.13 12.97%
Adjusted Per Share Value based on latest NOSH - 214,952
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 62.10 56.61 56.12 55.04 54.94 51.66 51.30 13.51%
EPS 6.39 5.39 5.19 5.25 5.30 4.96 4.84 20.24%
DPS 0.00 1.80 1.29 1.93 3.87 1.52 2.03 -
NAPS 0.3537 0.3372 0.3302 0.3178 0.3138 0.30 0.2947 12.87%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 3.21 2.40 2.33 2.53 2.34 2.58 2.55 -
P/RPS 0.71 0.59 0.57 0.64 0.59 0.69 0.69 1.91%
P/EPS 6.94 6.15 6.21 6.66 6.10 7.19 7.29 -3.21%
EY 14.42 16.26 16.11 15.00 16.39 13.91 13.72 3.35%
DY 0.00 5.42 4.01 5.53 11.97 4.26 5.75 -
P/NAPS 1.25 0.98 0.97 1.10 1.03 1.19 1.20 2.74%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 19/12/12 18/09/12 26/06/12 21/03/12 15/12/11 28/09/11 21/06/11 -
Price 3.05 2.45 2.40 2.51 2.51 2.11 2.70 -
P/RPS 0.68 0.60 0.59 0.63 0.63 0.56 0.73 -4.59%
P/EPS 6.59 6.28 6.39 6.61 6.54 5.88 7.72 -9.97%
EY 15.17 15.93 15.64 15.12 15.28 17.01 12.95 11.07%
DY 0.00 5.31 3.89 5.58 11.16 5.21 5.43 -
P/NAPS 1.19 1.00 1.00 1.09 1.11 0.97 1.27 -4.22%

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