[SCIENTX] QoQ TTM 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- 5.05%
YoY- 9.01%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM 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 1,083,816 965,474 908,879 881,025 860,211 850,763 27.82%
PBT 142,980 132,294 119,569 112,213 107,169 103,588 103,959 23.69%
Tax -30,483 -25,906 -22,575 -20,458 -19,300 -19,097 -18,883 37.65%
NP 112,497 106,388 96,994 91,755 87,869 84,491 85,076 20.49%
-
NP to SH 110,284 103,406 93,582 88,159 83,917 81,305 81,982 21.88%
-
Tax Rate 21.32% 19.58% 18.88% 18.23% 18.01% 18.44% 18.16% -
Total Cost 1,116,548 977,428 868,480 817,124 793,156 775,720 765,687 28.62%
-
Net Worth 621,534 585,107 556,860 550,388 524,532 513,732 494,389 16.49%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 56,639 27,956 12,898 12,898 27,958 15,060 25,813 68.93%
Div Payout % 51.36% 27.04% 13.78% 14.63% 33.32% 18.52% 31.49% -
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 621,534 585,107 556,860 550,388 524,532 513,732 494,389 16.49%
NOSH 218,850 215,112 215,004 214,995 214,972 214,950 214,952 1.20%
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% 9.82% 10.05% 10.10% 9.97% 9.82% 10.00% -
ROE 17.74% 17.67% 16.81% 16.02% 16.00% 15.83% 16.58% -
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 561.59 503.84 449.05 422.74 409.83 400.19 395.79 26.29%
EPS 50.39 48.07 43.53 41.01 39.04 37.82 38.14 20.42%
DPS 26.00 13.00 6.00 6.00 13.00 7.00 12.00 67.51%
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 69.87 62.24 58.59 56.79 55.45 54.84 27.82%
EPS 7.11 6.67 6.03 5.68 5.41 5.24 5.28 21.96%
DPS 3.65 1.80 0.83 0.83 1.80 0.97 1.66 69.17%
NAPS 0.4007 0.3772 0.359 0.3548 0.3381 0.3312 0.3187 16.50%
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 0.94 0.71 0.67 0.76 0.59 0.58 0.64 29.24%
P/EPS 10.50 7.45 6.94 7.83 6.15 6.16 6.63 35.90%
EY 9.53 13.43 14.41 12.77 16.27 16.23 15.07 -26.34%
DY 4.91 3.63 1.99 1.87 5.42 3.00 4.74 2.37%
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 0.97 1.00 0.85 0.72 0.60 0.60 0.63 33.37%
P/EPS 10.83 10.48 8.75 7.44 6.28 6.35 6.58 39.44%
EY 9.23 9.54 11.42 13.44 15.93 15.76 15.20 -28.31%
DY 4.76 2.58 1.57 1.97 5.31 2.92 4.78 -0.27%
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