[SCIENTX] QoQ Annualized Quarter Result on 31-Jan-2013 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 1.47%
YoY- 23.68%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 1,459,244 1,229,045 1,143,736 1,025,400 966,464 881,025 873,348 40.67%
PBT 151,104 142,980 137,017 129,048 125,316 107,169 103,517 28.59%
Tax -31,764 -30,483 -28,721 -26,498 -24,212 -19,300 -19,913 36.40%
NP 119,340 112,497 108,296 102,550 101,104 87,869 83,604 26.69%
-
NP to SH 117,372 110,284 106,689 100,964 99,500 83,917 80,704 28.27%
-
Tax Rate 21.02% 21.32% 20.96% 20.53% 19.32% 18.01% 19.24% -
Total Cost 1,339,904 1,116,548 1,035,440 922,850 865,360 793,156 789,744 42.11%
-
Net Worth 636,833 613,649 584,913 556,849 550,388 524,750 513,896 15.32%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - 56,179 20,070 - - 27,957 20,068 -
Div Payout % - 50.94% 18.81% - - 33.32% 24.87% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 636,833 613,649 584,913 556,849 550,388 524,750 513,896 15.32%
NOSH 221,122 216,073 215,041 215,000 214,995 215,061 215,019 1.87%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 8.18% 9.15% 9.47% 10.00% 10.46% 9.97% 9.57% -
ROE 18.43% 17.97% 18.24% 18.13% 18.08% 15.99% 15.70% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 659.92 568.81 531.87 476.93 449.53 409.66 406.17 38.08%
EPS 53.08 51.04 49.61 46.96 46.28 39.02 37.53 25.91%
DPS 0.00 26.00 9.33 0.00 0.00 13.00 9.33 -
NAPS 2.88 2.84 2.72 2.59 2.56 2.44 2.39 13.20%
Adjusted Per Share Value based on latest NOSH - 215,004
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 94.07 79.23 73.73 66.10 62.30 56.79 56.30 40.67%
EPS 7.57 7.11 6.88 6.51 6.41 5.41 5.20 28.36%
DPS 0.00 3.62 1.29 0.00 0.00 1.80 1.29 -
NAPS 0.4105 0.3956 0.3771 0.359 0.3548 0.3383 0.3313 15.31%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 5.63 5.29 3.58 3.02 3.21 2.40 2.33 -
P/RPS 0.85 0.93 0.67 0.63 0.71 0.59 0.57 30.43%
P/EPS 10.61 10.36 7.22 6.43 6.94 6.15 6.21 42.77%
EY 9.43 9.65 13.86 15.55 14.42 16.26 16.11 -29.95%
DY 0.00 4.91 2.61 0.00 0.00 5.42 4.01 -
P/NAPS 1.95 1.86 1.32 1.17 1.25 0.98 0.97 59.08%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 17/12/13 26/09/13 25/06/13 27/03/13 19/12/12 18/09/12 26/06/12 -
Price 5.61 5.46 5.04 3.81 3.05 2.45 2.40 -
P/RPS 0.85 0.96 0.95 0.80 0.68 0.60 0.59 27.47%
P/EPS 10.57 10.70 10.16 8.11 6.59 6.28 6.39 39.73%
EY 9.46 9.35 9.84 12.33 15.17 15.93 15.64 -28.41%
DY 0.00 4.76 1.85 0.00 0.00 5.31 3.89 -
P/NAPS 1.95 1.92 1.85 1.47 1.19 1.00 1.00 55.89%

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