[SCIENTX] QoQ Annualized Quarter Result on 31-Jul-2013 [#4]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 3.37%
YoY- 31.42%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 1,566,761 1,496,602 1,459,244 1,229,045 1,143,736 1,025,400 966,464 38.12%
PBT 173,670 164,352 151,104 142,980 137,017 129,048 125,316 24.37%
Tax -38,106 -35,336 -31,764 -30,483 -28,721 -26,498 -24,212 35.41%
NP 135,564 129,016 119,340 112,497 108,296 102,550 101,104 21.66%
-
NP to SH 132,805 126,526 117,372 110,284 106,689 100,964 99,500 21.28%
-
Tax Rate 21.94% 21.50% 21.02% 21.32% 20.96% 20.53% 19.32% -
Total Cost 1,431,197 1,367,586 1,339,904 1,116,548 1,035,440 922,850 865,360 39.98%
-
Net Worth 685,551 650,098 636,833 613,649 584,913 556,849 550,388 15.81%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 23,588 - - 56,179 20,070 - - -
Div Payout % 17.76% - - 50.94% 18.81% - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 685,551 650,098 636,833 613,649 584,913 556,849 550,388 15.81%
NOSH 221,145 221,121 221,122 216,073 215,041 215,000 214,995 1.90%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 8.65% 8.62% 8.18% 9.15% 9.47% 10.00% 10.46% -
ROE 19.37% 19.46% 18.43% 17.97% 18.24% 18.13% 18.08% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 708.47 676.82 659.92 568.81 531.87 476.93 449.53 35.54%
EPS 60.05 57.22 53.08 51.04 49.61 46.96 46.28 19.02%
DPS 10.67 0.00 0.00 26.00 9.33 0.00 0.00 -
NAPS 3.10 2.94 2.88 2.84 2.72 2.59 2.56 13.64%
Adjusted Per Share Value based on latest NOSH - 218,850
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 100.67 96.17 93.77 78.97 73.49 65.89 62.10 38.12%
EPS 8.53 8.13 7.54 7.09 6.86 6.49 6.39 21.30%
DPS 1.52 0.00 0.00 3.61 1.29 0.00 0.00 -
NAPS 0.4405 0.4177 0.4092 0.3943 0.3758 0.3578 0.3537 15.80%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 5.80 5.00 5.63 5.29 3.58 3.02 3.21 -
P/RPS 0.82 0.74 0.85 0.93 0.67 0.63 0.71 10.10%
P/EPS 9.66 8.74 10.61 10.36 7.22 6.43 6.94 24.74%
EY 10.35 11.44 9.43 9.65 13.86 15.55 14.42 -19.88%
DY 1.84 0.00 0.00 4.91 2.61 0.00 0.00 -
P/NAPS 1.87 1.70 1.95 1.86 1.32 1.17 1.25 30.90%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 19/06/14 20/03/14 17/12/13 26/09/13 25/06/13 27/03/13 19/12/12 -
Price 5.81 5.92 5.61 5.46 5.04 3.81 3.05 -
P/RPS 0.82 0.87 0.85 0.96 0.95 0.80 0.68 13.33%
P/EPS 9.67 10.35 10.57 10.70 10.16 8.11 6.59 29.22%
EY 10.34 9.67 9.46 9.35 9.84 12.33 15.17 -22.60%
DY 1.84 0.00 0.00 4.76 1.85 0.00 0.00 -
P/NAPS 1.87 2.01 1.95 1.92 1.85 1.47 1.19 35.27%

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