[SCIENTX] QoQ Cumulative Quarter Result on 31-Jul-2012 [#4]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
18-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 38.64%
YoY- 8.64%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 857,802 512,700 241,616 881,025 655,011 428,251 213,762 152.73%
PBT 102,763 64,524 31,329 107,169 77,638 52,124 26,285 148.37%
Tax -21,541 -13,249 -6,053 -19,300 -14,935 -9,974 -4,895 168.78%
NP 81,222 51,275 25,276 87,869 62,703 42,150 21,390 143.59%
-
NP to SH 80,017 50,482 24,875 83,917 60,528 40,817 20,633 147.04%
-
Tax Rate 20.96% 20.53% 19.32% 18.01% 19.24% 19.14% 18.62% -
Total Cost 776,580 461,425 216,340 793,156 592,308 386,101 192,372 153.74%
-
Net Worth 584,913 556,849 550,388 524,750 513,896 494,621 488,393 12.78%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 15,052 - - 27,957 15,051 15,053 15,060 -0.03%
Div Payout % 18.81% - - 33.32% 24.87% 36.88% 72.99% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 584,913 556,849 550,388 524,750 513,896 494,621 488,393 12.78%
NOSH 215,041 215,000 214,995 215,061 215,019 215,052 215,151 -0.03%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 9.47% 10.00% 10.46% 9.97% 9.57% 9.84% 10.01% -
ROE 13.68% 9.07% 4.52% 15.99% 11.78% 8.25% 4.22% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 398.90 238.47 112.38 409.66 304.63 199.14 99.35 152.83%
EPS 37.21 23.48 11.57 39.02 28.15 18.98 9.59 147.12%
DPS 7.00 0.00 0.00 13.00 7.00 7.00 7.00 0.00%
NAPS 2.72 2.59 2.56 2.44 2.39 2.30 2.27 12.82%
Adjusted Per Share Value based on latest NOSH - 214,972
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 55.30 33.05 15.58 56.79 42.22 27.61 13.78 152.74%
EPS 5.16 3.25 1.60 5.41 3.90 2.63 1.33 147.11%
DPS 0.97 0.00 0.00 1.80 0.97 0.97 0.97 0.00%
NAPS 0.3771 0.359 0.3548 0.3383 0.3313 0.3188 0.3148 12.80%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 3.58 3.02 3.21 2.40 2.33 2.53 2.34 -
P/RPS 0.90 1.27 2.86 0.59 0.76 1.27 2.36 -47.44%
P/EPS 9.62 12.86 27.74 6.15 8.28 13.33 24.40 -46.26%
EY 10.39 7.77 3.60 16.26 12.08 7.50 4.10 85.98%
DY 1.96 0.00 0.00 5.42 3.00 2.77 2.99 -24.55%
P/NAPS 1.32 1.17 1.25 0.98 0.97 1.10 1.03 18.00%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 27/03/13 19/12/12 18/09/12 26/06/12 21/03/12 15/12/11 -
Price 5.04 3.81 3.05 2.45 2.40 2.51 2.51 -
P/RPS 1.26 1.60 2.71 0.60 0.79 1.26 2.53 -37.19%
P/EPS 13.54 16.23 26.36 6.28 8.53 13.22 26.17 -35.57%
EY 7.38 6.16 3.79 15.93 11.73 7.56 3.82 55.18%
DY 1.39 0.00 0.00 5.31 2.92 2.79 2.79 -37.18%
P/NAPS 1.85 1.47 1.19 1.00 1.00 1.09 1.11 40.61%

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