[SCIENTX] YoY 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
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 1,801,684 1,590,472 1,229,045 881,025 804,023 694,816 509,731 23.40%
PBT 220,962 186,266 142,980 107,169 96,640 70,754 42,051 31.83%
Tax -58,866 -34,765 -30,483 -19,300 -16,522 -8,614 -3,475 60.22%
NP 162,096 151,501 112,497 87,869 80,118 62,140 38,576 27.01%
-
NP to SH 158,190 148,450 110,284 83,917 77,246 60,318 37,458 27.12%
-
Tax Rate 26.64% 18.66% 21.32% 18.01% 17.10% 12.17% 8.26% -
Total Cost 1,639,588 1,438,971 1,116,548 793,156 723,905 632,676 471,155 23.08%
-
Net Worth 936,606 712,170 613,649 524,750 466,918 413,609 374,805 16.48%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 49,413 46,445 56,179 27,957 23,668 17,233 - -
Div Payout % 31.24% 31.29% 50.94% 33.32% 30.64% 28.57% - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 936,606 712,170 613,649 524,750 466,918 413,609 374,805 16.48%
NOSH 224,605 221,171 216,073 215,061 215,169 215,421 215,405 0.69%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 9.00% 9.53% 9.15% 9.97% 9.96% 8.94% 7.57% -
ROE 16.89% 20.84% 17.97% 15.99% 16.54% 14.58% 9.99% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 802.15 719.11 568.81 409.66 373.67 322.54 236.64 22.55%
EPS 70.43 67.12 51.04 39.02 35.90 28.00 17.41 26.21%
DPS 22.00 21.00 26.00 13.00 11.00 8.00 0.00 -
NAPS 4.17 3.22 2.84 2.44 2.17 1.92 1.74 15.67%
Adjusted Per Share Value based on latest NOSH - 214,972
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 115.77 102.20 78.97 56.61 51.66 44.65 32.75 23.41%
EPS 10.16 9.54 7.09 5.39 4.96 3.88 2.41 27.08%
DPS 3.18 2.98 3.61 1.80 1.52 1.11 0.00 -
NAPS 0.6018 0.4576 0.3943 0.3372 0.30 0.2658 0.2408 16.48%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 7.10 5.69 5.29 2.40 2.58 1.55 1.20 -
P/RPS 0.89 0.79 0.93 0.59 0.69 0.48 0.51 9.71%
P/EPS 10.08 8.48 10.36 6.15 7.19 5.54 6.90 6.51%
EY 9.92 11.80 9.65 16.26 13.91 18.06 14.49 -6.11%
DY 3.10 3.69 4.91 5.42 4.26 5.16 0.00 -
P/NAPS 1.70 1.77 1.86 0.98 1.19 0.81 0.69 16.20%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 24/09/14 26/09/13 18/09/12 28/09/11 28/09/10 30/09/09 -
Price 7.05 6.95 5.46 2.45 2.11 1.89 1.28 -
P/RPS 0.88 0.97 0.96 0.60 0.56 0.59 0.54 8.47%
P/EPS 10.01 10.35 10.70 6.28 5.88 6.75 7.36 5.25%
EY 9.99 9.66 9.35 15.93 17.01 14.81 13.59 -4.99%
DY 3.12 3.02 4.76 5.31 5.21 4.23 0.00 -
P/NAPS 1.69 2.16 1.92 1.00 0.97 0.98 0.74 14.74%

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