[SCIENTX] QoQ Annualized Quarter Result on 31-Oct-2011 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
15-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- 6.84%
YoY- 21.33%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 881,025 873,348 856,502 855,048 804,023 798,430 763,022 10.07%
PBT 107,169 103,517 104,248 105,140 96,640 94,254 89,612 12.68%
Tax -19,300 -19,913 -19,948 -19,580 -16,522 -16,480 -15,226 17.14%
NP 87,869 83,604 84,300 85,560 80,118 77,774 74,386 11.75%
-
NP to SH 83,917 80,704 81,634 82,532 77,246 75,292 72,162 10.59%
-
Tax Rate 18.01% 19.24% 19.14% 18.62% 17.10% 17.48% 16.99% -
Total Cost 793,156 789,744 772,202 769,488 723,905 720,656 688,636 9.88%
-
Net Worth 524,750 513,896 494,621 488,393 466,918 458,555 437,280 12.93%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 27,957 20,068 30,107 60,242 23,668 31,574 25,849 5.37%
Div Payout % 33.32% 24.87% 36.88% 72.99% 30.64% 41.94% 35.82% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 524,750 513,896 494,621 488,393 466,918 458,555 437,280 12.93%
NOSH 215,061 215,019 215,052 215,151 215,169 215,284 215,408 -0.10%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 9.97% 9.57% 9.84% 10.01% 9.96% 9.74% 9.75% -
ROE 15.99% 15.70% 16.50% 16.90% 16.54% 16.42% 16.50% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 409.66 406.17 398.28 397.42 373.67 370.87 354.22 10.18%
EPS 39.02 37.53 37.96 38.36 35.90 34.97 33.50 10.71%
DPS 13.00 9.33 14.00 28.00 11.00 14.67 12.00 5.48%
NAPS 2.44 2.39 2.30 2.27 2.17 2.13 2.03 13.06%
Adjusted Per Share Value based on latest NOSH - 215,151
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 56.79 56.30 55.21 55.12 51.83 51.47 49.19 10.06%
EPS 5.41 5.20 5.26 5.32 4.98 4.85 4.65 10.62%
DPS 1.80 1.29 1.94 3.88 1.53 2.04 1.67 5.12%
NAPS 0.3383 0.3313 0.3188 0.3148 0.301 0.2956 0.2819 12.94%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 2.40 2.33 2.53 2.34 2.58 2.55 1.98 -
P/RPS 0.59 0.57 0.64 0.59 0.69 0.69 0.56 3.54%
P/EPS 6.15 6.21 6.66 6.10 7.19 7.29 5.91 2.69%
EY 16.26 16.11 15.00 16.39 13.91 13.72 16.92 -2.62%
DY 5.42 4.01 5.53 11.97 4.26 5.75 6.06 -7.17%
P/NAPS 0.98 0.97 1.10 1.03 1.19 1.20 0.98 0.00%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 18/09/12 26/06/12 21/03/12 15/12/11 28/09/11 21/06/11 15/03/11 -
Price 2.45 2.40 2.51 2.51 2.11 2.70 2.65 -
P/RPS 0.60 0.59 0.63 0.63 0.56 0.73 0.75 -13.83%
P/EPS 6.28 6.39 6.61 6.54 5.88 7.72 7.91 -14.27%
EY 15.93 15.64 15.12 15.28 17.01 12.95 12.64 16.69%
DY 5.31 3.89 5.58 11.16 5.21 5.43 4.53 11.18%
P/NAPS 1.00 1.00 1.09 1.11 0.97 1.27 1.31 -16.48%

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