[SCIENTX] QoQ TTM Result on 31-Oct-2015 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
17-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- 19.33%
YoY- 26.38%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 2,200,980 2,092,421 2,003,775 1,921,211 1,801,684 1,764,587 1,736,107 17.15%
PBT 306,332 313,420 294,134 261,579 220,962 199,980 191,552 36.79%
Tax -59,765 -71,543 -70,938 -67,922 -58,866 -37,897 -36,254 39.59%
NP 246,567 241,877 223,196 193,657 162,096 162,083 155,298 36.13%
-
NP to SH 240,865 235,641 217,344 188,776 158,190 158,125 151,508 36.25%
-
Tax Rate 19.51% 22.83% 24.12% 25.97% 26.64% 18.95% 18.93% -
Total Cost 1,954,413 1,850,544 1,780,579 1,727,554 1,639,588 1,602,504 1,580,809 15.20%
-
Net Worth 1,175,148 1,135,703 1,044,624 1,007,440 941,638 851,480 807,717 28.42%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 50,363 56,721 49,682 49,682 49,682 49,073 46,440 5.56%
Div Payout % 20.91% 24.07% 22.86% 26.32% 31.41% 31.03% 30.65% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 1,175,148 1,135,703 1,044,624 1,007,440 941,638 851,480 807,717 28.42%
NOSH 229,970 228,052 226,109 225,883 225,812 225,856 225,619 1.28%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 11.20% 11.56% 11.14% 10.08% 9.00% 9.19% 8.95% -
ROE 20.50% 20.75% 20.81% 18.74% 16.80% 18.57% 18.76% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 957.07 917.52 886.20 850.53 797.87 781.29 769.48 15.67%
EPS 104.74 103.33 96.12 83.57 70.05 70.01 67.15 34.53%
DPS 22.00 25.00 22.00 22.00 22.00 21.73 20.58 4.55%
NAPS 5.11 4.98 4.62 4.46 4.17 3.77 3.58 26.80%
Adjusted Per Share Value based on latest NOSH - 225,883
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 141.43 134.45 128.76 123.45 115.77 113.39 111.56 17.15%
EPS 15.48 15.14 13.97 12.13 10.16 10.16 9.74 36.22%
DPS 3.24 3.64 3.19 3.19 3.19 3.15 2.98 5.74%
NAPS 0.7551 0.7298 0.6712 0.6473 0.6051 0.5471 0.519 28.42%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 12.70 12.50 10.50 7.66 7.10 6.65 6.63 -
P/RPS 1.33 1.36 1.18 0.90 0.89 0.85 0.86 33.76%
P/EPS 12.13 12.10 10.92 9.17 10.14 9.50 9.87 14.74%
EY 8.25 8.27 9.15 10.91 9.87 10.53 10.13 -12.80%
DY 1.73 2.00 2.10 2.87 3.10 3.27 3.10 -32.24%
P/NAPS 2.49 2.51 2.27 1.72 1.70 1.76 1.85 21.92%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 26/09/16 01/06/16 22/03/16 17/12/15 29/09/15 29/06/15 23/03/15 -
Price 6.30 13.04 12.94 9.15 7.05 6.76 6.62 -
P/RPS 0.66 1.42 1.46 1.08 0.88 0.87 0.86 -16.19%
P/EPS 6.02 12.62 13.46 10.95 10.06 9.66 9.86 -28.05%
EY 16.62 7.92 7.43 9.13 9.94 10.36 10.14 39.05%
DY 3.49 1.92 1.70 2.40 3.12 3.21 3.11 7.99%
P/NAPS 1.23 2.62 2.80 2.05 1.69 1.79 1.85 -23.84%

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