[SCIENTX] YoY Annualized Quarter Result on 31-Oct-2012 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
19-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- 18.57%
YoY- 20.56%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 2,202,392 1,724,284 1,459,244 966,464 855,048 746,500 659,656 22.24%
PBT 323,120 160,652 151,104 125,316 105,140 84,164 58,760 32.83%
Tax -72,108 -35,884 -31,764 -24,212 -19,580 -14,336 -5,900 51.74%
NP 251,012 124,768 119,340 101,104 85,560 69,828 52,860 29.63%
-
NP to SH 243,412 121,068 117,372 99,500 82,532 68,020 50,912 29.77%
-
Tax Rate 22.32% 22.34% 21.02% 19.32% 18.62% 17.03% 10.04% -
Total Cost 1,951,380 1,599,516 1,339,904 865,360 769,488 676,672 606,796 21.48%
-
Net Worth 1,007,440 767,176 636,833 550,388 488,393 433,207 387,654 17.24%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - 60,242 51,726 43,072 -
Div Payout % - - - - 72.99% 76.05% 84.60% -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 1,007,440 767,176 636,833 550,388 488,393 433,207 387,654 17.24%
NOSH 225,883 221,088 221,122 214,995 215,151 215,525 215,363 0.79%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 11.40% 7.24% 8.18% 10.46% 10.01% 9.35% 8.01% -
ROE 24.16% 15.78% 18.43% 18.08% 16.90% 15.70% 13.13% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 975.01 779.91 659.92 449.53 397.42 346.36 306.30 21.27%
EPS 107.76 54.76 53.08 46.28 38.36 31.56 23.64 28.75%
DPS 0.00 0.00 0.00 0.00 28.00 24.00 20.00 -
NAPS 4.46 3.47 2.88 2.56 2.27 2.01 1.80 16.31%
Adjusted Per Share Value based on latest NOSH - 214,995
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 141.52 110.80 93.77 62.10 54.94 47.97 42.39 22.24%
EPS 15.64 7.78 7.54 6.39 5.30 4.37 3.27 29.78%
DPS 0.00 0.00 0.00 0.00 3.87 3.32 2.77 -
NAPS 0.6473 0.493 0.4092 0.3537 0.3138 0.2784 0.2491 17.24%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 7.66 7.15 5.63 3.21 2.34 1.84 1.38 -
P/RPS 0.79 0.92 0.85 0.71 0.59 0.53 0.45 9.82%
P/EPS 7.11 13.06 10.61 6.94 6.10 5.83 5.84 3.33%
EY 14.07 7.66 9.43 14.42 16.39 17.15 17.13 -3.22%
DY 0.00 0.00 0.00 0.00 11.97 13.04 14.49 -
P/NAPS 1.72 2.06 1.95 1.25 1.03 0.92 0.77 14.32%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 17/12/15 17/12/14 17/12/13 19/12/12 15/12/11 15/12/10 16/12/09 -
Price 9.15 6.84 5.61 3.05 2.51 1.89 1.38 -
P/RPS 0.94 0.88 0.85 0.68 0.63 0.55 0.45 13.05%
P/EPS 8.49 12.49 10.57 6.59 6.54 5.99 5.84 6.43%
EY 11.78 8.01 9.46 15.17 15.28 16.70 17.13 -6.04%
DY 0.00 0.00 0.00 0.00 11.16 12.70 14.49 -
P/NAPS 2.05 1.97 1.95 1.19 1.11 0.94 0.77 17.71%

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