[SCIENTX] QoQ TTM Result on 31-Jul-2014 [#4]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
24-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- 14.31%
YoY- 34.61%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 1,764,587 1,736,107 1,656,732 1,590,472 1,546,314 1,464,646 1,352,240 19.47%
PBT 199,980 191,552 188,654 186,267 170,470 160,632 149,427 21.50%
Tax -37,897 -36,254 -35,796 -34,766 -37,522 -34,902 -32,371 11.11%
NP 162,083 155,298 152,858 151,501 132,948 125,730 117,056 24.30%
-
NP to SH 158,125 151,508 149,374 148,450 129,871 123,065 114,752 23.90%
-
Tax Rate 18.95% 18.93% 18.97% 18.66% 22.01% 21.73% 21.66% -
Total Cost 1,602,504 1,580,809 1,503,874 1,438,971 1,413,366 1,338,916 1,235,184 19.01%
-
Net Worth 851,480 807,717 767,176 712,015 685,679 650,096 636,833 21.43%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 49,073 46,440 46,440 46,440 59,276 56,639 56,639 -9.14%
Div Payout % 31.03% 30.65% 31.09% 31.28% 45.64% 46.02% 49.36% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 851,480 807,717 767,176 712,015 685,679 650,096 636,833 21.43%
NOSH 225,856 225,619 221,088 221,122 221,186 221,121 221,122 1.42%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 9.19% 8.95% 9.23% 9.53% 8.60% 8.58% 8.66% -
ROE 18.57% 18.76% 19.47% 20.85% 18.94% 18.93% 18.02% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 781.29 769.48 749.35 719.27 699.10 662.37 611.53 17.79%
EPS 70.01 67.15 67.56 67.13 58.72 55.65 51.90 22.15%
DPS 21.73 20.58 21.00 21.00 27.00 25.61 25.61 -10.40%
NAPS 3.77 3.58 3.47 3.22 3.10 2.94 2.88 19.72%
Adjusted Per Share Value based on latest NOSH - 221,122
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 113.39 111.56 106.46 102.20 99.36 94.11 86.89 19.47%
EPS 10.16 9.74 9.60 9.54 8.35 7.91 7.37 23.93%
DPS 3.15 2.98 2.98 2.98 3.81 3.64 3.64 -9.21%
NAPS 0.5471 0.519 0.493 0.4575 0.4406 0.4177 0.4092 21.42%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 6.65 6.63 7.15 5.69 5.80 5.00 5.63 -
P/RPS 0.85 0.86 0.95 0.79 0.83 0.75 0.92 -5.15%
P/EPS 9.50 9.87 10.58 8.48 9.88 8.98 10.85 -8.49%
EY 10.53 10.13 9.45 11.80 10.12 11.13 9.22 9.28%
DY 3.27 3.10 2.94 3.69 4.66 5.12 4.55 -19.81%
P/NAPS 1.76 1.85 2.06 1.77 1.87 1.70 1.95 -6.62%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 29/06/15 23/03/15 17/12/14 24/09/14 19/06/14 20/03/14 17/12/13 -
Price 6.76 6.62 6.84 6.95 5.81 5.92 5.61 -
P/RPS 0.87 0.86 0.91 0.97 0.83 0.89 0.92 -3.66%
P/EPS 9.66 9.86 10.12 10.35 9.90 10.64 10.81 -7.24%
EY 10.36 10.14 9.88 9.66 10.11 9.40 9.25 7.87%
DY 3.21 3.11 3.07 3.02 4.65 4.33 4.57 -21.03%
P/NAPS 1.79 1.85 1.97 2.16 1.87 2.01 1.95 -5.56%

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