[SCIENTX] YoY Annualized Quarter Result on 30-Apr-2015 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
29-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- 9.85%
YoY- 9.71%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 2,524,817 2,342,781 2,186,564 1,798,914 1,566,761 1,143,736 873,348 19.34%
PBT 339,681 311,580 315,232 191,954 173,670 137,017 103,517 21.89%
Tax -66,613 -62,610 -59,184 -42,281 -38,106 -28,721 -19,913 22.28%
NP 273,068 248,969 256,048 149,673 135,564 108,296 83,604 21.79%
-
NP to SH 268,692 244,994 248,973 145,705 132,805 106,689 80,704 22.18%
-
Tax Rate 19.61% 20.09% 18.77% 22.03% 21.94% 20.96% 19.24% -
Total Cost 2,251,749 2,093,812 1,930,516 1,649,241 1,431,197 1,035,440 789,744 19.07%
-
Net Worth 1,716,132 1,335,242 1,128,675 846,132 685,551 584,913 513,896 22.24%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 65,190 36,961 36,262 26,932 23,588 20,070 20,068 21.68%
Div Payout % 24.26% 15.09% 14.56% 18.48% 17.76% 18.81% 24.87% -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 1,716,132 1,335,242 1,128,675 846,132 685,551 584,913 513,896 22.24%
NOSH 488,926 462,021 226,641 224,438 221,145 215,041 215,019 14.66%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 10.82% 10.63% 11.71% 8.32% 8.65% 9.47% 9.57% -
ROE 15.66% 18.35% 22.06% 17.22% 19.37% 18.24% 15.70% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 516.40 507.07 964.77 801.52 708.47 531.87 406.17 4.08%
EPS 55.35 53.03 109.85 64.92 60.05 49.61 37.53 6.68%
DPS 13.33 8.00 16.00 12.00 10.67 9.33 9.33 6.12%
NAPS 3.51 2.89 4.98 3.77 3.10 2.72 2.39 6.61%
Adjusted Per Share Value based on latest NOSH - 225,856
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 162.24 150.54 140.50 115.59 100.67 73.49 56.12 19.34%
EPS 17.27 15.74 16.00 9.36 8.53 6.86 5.19 22.17%
DPS 4.19 2.38 2.33 1.73 1.52 1.29 1.29 21.68%
NAPS 1.1027 0.858 0.7252 0.5437 0.4405 0.3758 0.3302 22.24%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 7.61 8.29 12.50 6.65 5.80 3.58 2.33 -
P/RPS 1.47 1.63 1.30 0.83 0.82 0.67 0.57 17.09%
P/EPS 13.85 15.63 11.38 10.24 9.66 7.22 6.21 14.29%
EY 7.22 6.40 8.79 9.76 10.35 13.86 16.11 -12.51%
DY 1.75 0.97 1.28 1.80 1.84 2.61 4.01 -12.90%
P/NAPS 2.17 2.87 2.51 1.76 1.87 1.32 0.97 14.35%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 20/06/18 20/06/17 01/06/16 29/06/15 19/06/14 25/06/13 26/06/12 -
Price 6.71 8.37 13.04 6.76 5.81 5.04 2.40 -
P/RPS 1.30 1.65 1.35 0.84 0.82 0.95 0.59 14.06%
P/EPS 12.21 15.78 11.87 10.41 9.67 10.16 6.39 11.39%
EY 8.19 6.34 8.42 9.60 10.34 9.84 15.64 -10.21%
DY 1.99 0.96 1.23 1.78 1.84 1.85 3.89 -10.56%
P/NAPS 1.91 2.90 2.62 1.79 1.87 1.85 1.00 11.38%

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