[SCIENTX] QoQ 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
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 1,229,045 1,143,736 1,025,400 966,464 881,025 873,348 856,502 27.24%
PBT 142,980 137,017 129,048 125,316 107,169 103,517 104,248 23.46%
Tax -30,483 -28,721 -26,498 -24,212 -19,300 -19,913 -19,948 32.70%
NP 112,497 108,296 102,550 101,104 87,869 83,604 84,300 21.23%
-
NP to SH 110,284 106,689 100,964 99,500 83,917 80,704 81,634 22.22%
-
Tax Rate 21.32% 20.96% 20.53% 19.32% 18.01% 19.24% 19.14% -
Total Cost 1,116,548 1,035,440 922,850 865,360 793,156 789,744 772,202 27.89%
-
Net Worth 613,649 584,913 556,849 550,388 524,750 513,896 494,621 15.47%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 56,179 20,070 - - 27,957 20,068 30,107 51.62%
Div Payout % 50.94% 18.81% - - 33.32% 24.87% 36.88% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 613,649 584,913 556,849 550,388 524,750 513,896 494,621 15.47%
NOSH 216,073 215,041 215,000 214,995 215,061 215,019 215,052 0.31%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 9.15% 9.47% 10.00% 10.46% 9.97% 9.57% 9.84% -
ROE 17.97% 18.24% 18.13% 18.08% 15.99% 15.70% 16.50% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 568.81 531.87 476.93 449.53 409.66 406.17 398.28 26.84%
EPS 51.04 49.61 46.96 46.28 39.02 37.53 37.96 21.84%
DPS 26.00 9.33 0.00 0.00 13.00 9.33 14.00 51.14%
NAPS 2.84 2.72 2.59 2.56 2.44 2.39 2.30 15.11%
Adjusted Per Share Value based on latest NOSH - 214,995
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 79.23 73.73 66.10 62.30 56.79 56.30 55.21 27.25%
EPS 7.11 6.88 6.51 6.41 5.41 5.20 5.26 22.27%
DPS 3.62 1.29 0.00 0.00 1.80 1.29 1.94 51.62%
NAPS 0.3956 0.3771 0.359 0.3548 0.3383 0.3313 0.3188 15.49%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 5.29 3.58 3.02 3.21 2.40 2.33 2.53 -
P/RPS 0.93 0.67 0.63 0.71 0.59 0.57 0.64 28.32%
P/EPS 10.36 7.22 6.43 6.94 6.15 6.21 6.66 34.28%
EY 9.65 13.86 15.55 14.42 16.26 16.11 15.00 -25.49%
DY 4.91 2.61 0.00 0.00 5.42 4.01 5.53 -7.62%
P/NAPS 1.86 1.32 1.17 1.25 0.98 0.97 1.10 41.97%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 26/09/13 25/06/13 27/03/13 19/12/12 18/09/12 26/06/12 21/03/12 -
Price 5.46 5.04 3.81 3.05 2.45 2.40 2.51 -
P/RPS 0.96 0.95 0.80 0.68 0.60 0.59 0.63 32.45%
P/EPS 10.70 10.16 8.11 6.59 6.28 6.39 6.61 37.90%
EY 9.35 9.84 12.33 15.17 15.93 15.64 15.12 -27.43%
DY 4.76 1.85 0.00 0.00 5.31 3.89 5.58 -10.06%
P/NAPS 1.92 1.85 1.47 1.19 1.00 1.00 1.09 45.90%

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