[SCIENTX] QoQ TTM Result on 31-Oct-2011 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
15-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- 4.7%
YoY- 25.2%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 881,025 860,211 850,763 831,160 804,023 790,509 752,699 11.07%
PBT 107,169 103,588 103,959 101,885 96,641 92,401 85,806 15.99%
Tax -19,300 -19,097 -18,883 -17,833 -16,522 -15,851 -13,150 29.17%
NP 87,869 84,491 85,076 84,052 80,119 76,550 72,656 13.52%
-
NP to SH 83,917 81,305 81,982 80,874 77,246 74,298 70,733 12.08%
-
Tax Rate 18.01% 18.44% 18.16% 17.50% 17.10% 17.15% 15.33% -
Total Cost 793,156 775,720 765,687 747,108 723,904 713,959 680,043 10.81%
-
Net Worth 524,532 513,732 494,389 488,393 466,729 458,084 437,068 12.94%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 27,958 15,060 25,813 25,813 23,684 30,144 25,853 5.36%
Div Payout % 33.32% 18.52% 31.49% 31.92% 30.66% 40.57% 36.55% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 524,532 513,732 494,389 488,393 466,729 458,084 437,068 12.94%
NOSH 214,972 214,950 214,952 215,151 215,082 215,063 215,304 -0.10%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 9.97% 9.82% 10.00% 10.11% 9.96% 9.68% 9.65% -
ROE 16.00% 15.83% 16.58% 16.56% 16.55% 16.22% 16.18% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 409.83 400.19 395.79 386.31 373.82 367.57 349.60 11.18%
EPS 39.04 37.82 38.14 37.59 35.91 34.55 32.85 12.20%
DPS 13.00 7.00 12.00 12.00 11.00 14.00 12.00 5.48%
NAPS 2.44 2.39 2.30 2.27 2.17 2.13 2.03 13.06%
Adjusted Per Share Value based on latest NOSH - 215,151
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 56.61 55.27 54.67 53.41 51.66 50.80 48.37 11.06%
EPS 5.39 5.22 5.27 5.20 4.96 4.77 4.55 11.96%
DPS 1.80 0.97 1.66 1.66 1.52 1.94 1.66 5.55%
NAPS 0.337 0.3301 0.3177 0.3138 0.2999 0.2943 0.2808 12.94%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 2.40 2.33 2.53 2.34 2.58 2.55 1.98 -
P/RPS 0.59 0.58 0.64 0.61 0.69 0.69 0.57 2.32%
P/EPS 6.15 6.16 6.63 6.23 7.18 7.38 6.03 1.32%
EY 16.27 16.23 15.07 16.06 13.92 13.55 16.59 -1.29%
DY 5.42 3.00 4.74 5.13 4.26 5.49 6.06 -7.17%
P/NAPS 0.98 0.97 1.10 1.03 1.19 1.20 0.98 0.00%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 18/09/12 26/06/12 21/03/12 15/12/11 28/09/11 21/06/11 15/03/11 -
Price 2.45 2.40 2.51 2.51 2.11 2.70 2.65 -
P/RPS 0.60 0.60 0.63 0.65 0.56 0.73 0.76 -14.59%
P/EPS 6.28 6.35 6.58 6.68 5.88 7.82 8.07 -15.40%
EY 15.93 15.76 15.20 14.98 17.02 12.80 12.40 18.19%
DY 5.31 2.92 4.78 4.78 5.21 5.19 4.53 11.18%
P/NAPS 1.00 1.00 1.09 1.11 0.97 1.27 1.31 -16.48%

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