[SCIENTX] QoQ Annualized Quarter Result on 30-Apr-2011 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
21-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 4.34%
YoY- 32.9%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 856,502 855,048 804,023 798,430 763,022 746,500 694,816 14.92%
PBT 104,248 105,140 96,640 94,254 89,612 84,164 70,754 29.39%
Tax -19,948 -19,580 -16,522 -16,480 -15,226 -14,336 -8,614 74.76%
NP 84,300 85,560 80,118 77,774 74,386 69,828 62,140 22.47%
-
NP to SH 81,634 82,532 77,246 75,292 72,162 68,020 60,318 22.28%
-
Tax Rate 19.14% 18.62% 17.10% 17.48% 16.99% 17.03% 12.17% -
Total Cost 772,202 769,488 723,905 720,656 688,636 676,672 632,676 14.16%
-
Net Worth 494,621 488,393 466,918 458,555 437,280 433,207 413,609 12.62%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 30,107 60,242 23,668 31,574 25,849 51,726 17,233 44.90%
Div Payout % 36.88% 72.99% 30.64% 41.94% 35.82% 76.05% 28.57% -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 494,621 488,393 466,918 458,555 437,280 433,207 413,609 12.62%
NOSH 215,052 215,151 215,169 215,284 215,408 215,525 215,421 -0.11%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 9.84% 10.01% 9.96% 9.74% 9.75% 9.35% 8.94% -
ROE 16.50% 16.90% 16.54% 16.42% 16.50% 15.70% 14.58% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 398.28 397.42 373.67 370.87 354.22 346.36 322.54 15.05%
EPS 37.96 38.36 35.90 34.97 33.50 31.56 28.00 22.42%
DPS 14.00 28.00 11.00 14.67 12.00 24.00 8.00 45.07%
NAPS 2.30 2.27 2.17 2.13 2.03 2.01 1.92 12.75%
Adjusted Per Share Value based on latest NOSH - 215,063
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 55.04 54.94 51.66 51.30 49.03 47.97 44.65 14.92%
EPS 5.25 5.30 4.96 4.84 4.64 4.37 3.88 22.26%
DPS 1.93 3.87 1.52 2.03 1.66 3.32 1.11 44.45%
NAPS 0.3178 0.3138 0.30 0.2947 0.281 0.2784 0.2658 12.61%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 2.53 2.34 2.58 2.55 1.98 1.84 1.55 -
P/RPS 0.64 0.59 0.69 0.69 0.56 0.53 0.48 21.07%
P/EPS 6.66 6.10 7.19 7.29 5.91 5.83 5.54 13.02%
EY 15.00 16.39 13.91 13.72 16.92 17.15 18.06 -11.61%
DY 5.53 11.97 4.26 5.75 6.06 13.04 5.16 4.71%
P/NAPS 1.10 1.03 1.19 1.20 0.98 0.92 0.81 22.56%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 21/03/12 15/12/11 28/09/11 21/06/11 15/03/11 15/12/10 28/09/10 -
Price 2.51 2.51 2.11 2.70 2.65 1.89 1.89 -
P/RPS 0.63 0.63 0.56 0.73 0.75 0.55 0.59 4.45%
P/EPS 6.61 6.54 5.88 7.72 7.91 5.99 6.75 -1.38%
EY 15.12 15.28 17.01 12.95 12.64 16.70 14.81 1.38%
DY 5.58 11.16 5.21 5.43 4.53 12.70 4.23 20.22%
P/NAPS 1.09 1.11 0.97 1.27 1.31 0.94 0.98 7.32%

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