[SCIENTX] QoQ Annualized Quarter Result on 31-Jul-2012 [#4]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
18-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 3.98%
YoY- 8.64%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 1,143,736 1,025,400 966,464 881,025 873,348 856,502 855,048 21.42%
PBT 137,017 129,048 125,316 107,169 103,517 104,248 105,140 19.32%
Tax -28,721 -26,498 -24,212 -19,300 -19,913 -19,948 -19,580 29.12%
NP 108,296 102,550 101,104 87,869 83,604 84,300 85,560 17.02%
-
NP to SH 106,689 100,964 99,500 83,917 80,704 81,634 82,532 18.68%
-
Tax Rate 20.96% 20.53% 19.32% 18.01% 19.24% 19.14% 18.62% -
Total Cost 1,035,440 922,850 865,360 793,156 789,744 772,202 769,488 21.90%
-
Net Worth 584,913 556,849 550,388 524,750 513,896 494,621 488,393 12.78%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 20,070 - - 27,957 20,068 30,107 60,242 -51.97%
Div Payout % 18.81% - - 33.32% 24.87% 36.88% 72.99% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 584,913 556,849 550,388 524,750 513,896 494,621 488,393 12.78%
NOSH 215,041 215,000 214,995 215,061 215,019 215,052 215,151 -0.03%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 9.47% 10.00% 10.46% 9.97% 9.57% 9.84% 10.01% -
ROE 18.24% 18.13% 18.08% 15.99% 15.70% 16.50% 16.90% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 531.87 476.93 449.53 409.66 406.17 398.28 397.42 21.46%
EPS 49.61 46.96 46.28 39.02 37.53 37.96 38.36 18.72%
DPS 9.33 0.00 0.00 13.00 9.33 14.00 28.00 -51.96%
NAPS 2.72 2.59 2.56 2.44 2.39 2.30 2.27 12.82%
Adjusted Per Share Value based on latest NOSH - 214,972
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 73.73 66.10 62.30 56.79 56.30 55.21 55.12 21.42%
EPS 6.88 6.51 6.41 5.41 5.20 5.26 5.32 18.71%
DPS 1.29 0.00 0.00 1.80 1.29 1.94 3.88 -52.03%
NAPS 0.3771 0.359 0.3548 0.3383 0.3313 0.3188 0.3148 12.80%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 3.58 3.02 3.21 2.40 2.33 2.53 2.34 -
P/RPS 0.67 0.63 0.71 0.59 0.57 0.64 0.59 8.85%
P/EPS 7.22 6.43 6.94 6.15 6.21 6.66 6.10 11.90%
EY 13.86 15.55 14.42 16.26 16.11 15.00 16.39 -10.58%
DY 2.61 0.00 0.00 5.42 4.01 5.53 11.97 -63.80%
P/NAPS 1.32 1.17 1.25 0.98 0.97 1.10 1.03 18.00%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 27/03/13 19/12/12 18/09/12 26/06/12 21/03/12 15/12/11 -
Price 5.04 3.81 3.05 2.45 2.40 2.51 2.51 -
P/RPS 0.95 0.80 0.68 0.60 0.59 0.63 0.63 31.53%
P/EPS 10.16 8.11 6.59 6.28 6.39 6.61 6.54 34.17%
EY 9.84 12.33 15.17 15.93 15.64 15.12 15.28 -25.44%
DY 1.85 0.00 0.00 5.31 3.89 5.58 11.16 -69.85%
P/NAPS 1.85 1.47 1.19 1.00 1.00 1.09 1.11 40.61%

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