[SCIENTX] QoQ TTM 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- 10.5%
YoY- 27.18%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 1,464,646 1,352,240 1,229,045 1,083,816 965,474 908,879 881,025 40.20%
PBT 160,632 149,427 142,980 132,294 119,569 112,213 107,169 30.87%
Tax -34,902 -32,371 -30,483 -25,906 -22,575 -20,458 -19,300 48.27%
NP 125,730 117,056 112,497 106,388 96,994 91,755 87,869 26.89%
-
NP to SH 123,065 114,752 110,284 103,406 93,582 88,159 83,917 28.98%
-
Tax Rate 21.73% 21.66% 21.32% 19.58% 18.88% 18.23% 18.01% -
Total Cost 1,338,916 1,235,184 1,116,548 977,428 868,480 817,124 793,156 41.63%
-
Net Worth 650,096 636,833 621,534 585,107 556,860 550,388 524,532 15.33%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 56,639 56,639 56,639 27,956 12,898 12,898 27,958 59.89%
Div Payout % 46.02% 49.36% 51.36% 27.04% 13.78% 14.63% 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 650,096 636,833 621,534 585,107 556,860 550,388 524,532 15.33%
NOSH 221,121 221,122 218,850 215,112 215,004 214,995 214,972 1.89%
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 8.58% 8.66% 9.15% 9.82% 10.05% 10.10% 9.97% -
ROE 18.93% 18.02% 17.74% 17.67% 16.81% 16.02% 16.00% -
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 662.37 611.53 561.59 503.84 449.05 422.74 409.83 37.59%
EPS 55.65 51.90 50.39 48.07 43.53 41.01 39.04 26.57%
DPS 25.61 25.61 26.00 13.00 6.00 6.00 13.00 56.95%
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 94.42 87.17 79.23 69.87 62.24 58.59 56.79 40.21%
EPS 7.93 7.40 7.11 6.67 6.03 5.68 5.41 28.94%
DPS 3.65 3.65 3.65 1.80 0.83 0.83 1.80 60.00%
NAPS 0.4191 0.4105 0.4007 0.3772 0.359 0.3548 0.3381 15.34%
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 0.75 0.92 0.94 0.71 0.67 0.76 0.59 17.29%
P/EPS 8.98 10.85 10.50 7.45 6.94 7.83 6.15 28.61%
EY 11.13 9.22 9.53 13.43 14.41 12.77 16.27 -22.30%
DY 5.12 4.55 4.91 3.63 1.99 1.87 5.42 -3.71%
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 0.89 0.92 0.97 1.00 0.85 0.72 0.60 29.97%
P/EPS 10.64 10.81 10.83 10.48 8.75 7.44 6.28 41.98%
EY 9.40 9.25 9.23 9.54 11.42 13.44 15.93 -29.58%
DY 4.33 4.57 4.76 2.58 1.57 1.97 5.31 -12.68%
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