[SCIENTX] YoY TTM 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- 5.05%
YoY- 9.01%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 1,921,211 1,656,732 1,352,240 908,879 831,160 716,527 521,198 24.27%
PBT 261,579 188,654 149,427 112,213 101,885 77,105 47,943 32.66%
Tax -67,922 -35,796 -32,371 -20,458 -17,833 -10,722 -3,996 60.31%
NP 193,657 152,858 117,056 91,755 84,052 66,383 43,947 28.02%
-
NP to SH 188,776 149,374 114,752 88,159 80,874 64,595 42,635 28.12%
-
Tax Rate 25.97% 18.97% 21.66% 18.23% 17.50% 13.91% 8.33% -
Total Cost 1,727,554 1,503,874 1,235,184 817,124 747,108 650,144 477,251 23.90%
-
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 49,682 46,440 56,639 12,898 25,813 25,853 10,768 29.01%
Div Payout % 26.32% 31.09% 49.36% 14.63% 31.92% 40.02% 25.26% -
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 10.08% 9.23% 8.66% 10.10% 10.11% 9.26% 8.43% -
ROE 18.74% 19.47% 18.02% 16.02% 16.56% 14.91% 11.00% -
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 850.53 749.35 611.53 422.74 386.31 332.46 242.01 23.29%
EPS 83.57 67.56 51.90 41.01 37.59 29.97 19.80 27.11%
DPS 22.00 21.00 25.61 6.00 12.00 12.00 5.00 27.99%
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 123.45 106.46 86.89 58.40 53.41 46.04 33.49 24.27%
EPS 12.13 9.60 7.37 5.66 5.20 4.15 2.74 28.12%
DPS 3.19 2.98 3.64 0.83 1.66 1.66 0.69 29.05%
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 0.90 0.95 0.92 0.76 0.61 0.55 0.57 7.90%
P/EPS 9.17 10.58 10.85 7.83 6.23 6.14 6.97 4.67%
EY 10.91 9.45 9.22 12.77 16.06 16.29 14.35 -4.46%
DY 2.87 2.94 4.55 1.87 5.13 6.52 3.62 -3.79%
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 1.08 0.91 0.92 0.72 0.65 0.57 0.57 11.23%
P/EPS 10.95 10.12 10.81 7.44 6.68 6.31 6.97 7.81%
EY 9.13 9.88 9.25 13.44 14.98 15.86 14.35 -7.25%
DY 2.40 3.07 4.57 1.97 4.78 6.35 3.62 -6.61%
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