[SCIENTX] YoY Annualized Quarter Result on 31-Jan-2016 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
22-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jan-2016 [#2]
Profit Trend
QoQ- 3.1%
YoY- 89.19%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 2,960,448 2,586,868 2,241,864 2,192,054 1,787,872 1,496,602 1,025,400 19.31%
PBT 345,164 355,886 296,490 321,266 174,922 164,352 129,048 17.80%
Tax -82,944 -71,280 -57,878 -62,456 -38,312 -35,336 -26,498 20.93%
NP 262,220 284,606 238,612 258,810 136,610 129,016 102,550 16.92%
-
NP to SH 254,822 280,766 234,498 250,950 132,642 126,526 100,964 16.67%
-
Tax Rate 24.03% 20.03% 19.52% 19.44% 21.90% 21.50% 20.53% -
Total Cost 2,698,228 2,302,262 2,003,252 1,933,244 1,651,262 1,367,586 922,850 19.57%
-
Net Worth 1,843,805 1,635,984 1,272,444 1,043,930 800,233 650,098 556,849 22.07%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 1,843,805 1,635,984 1,272,444 1,043,930 800,233 650,098 556,849 22.07%
NOSH 489,233 488,926 463,558 225,958 223,528 221,121 215,000 14.67%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 8.86% 11.00% 10.64% 11.81% 7.64% 8.62% 10.00% -
ROE 13.82% 17.16% 18.43% 24.04% 16.58% 19.46% 18.13% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 605.32 534.46 484.51 970.11 799.84 676.82 476.93 4.05%
EPS 52.12 58.04 50.82 111.06 59.34 57.22 46.96 1.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.77 3.38 2.75 4.62 3.58 2.94 2.59 6.45%
Adjusted Per Share Value based on latest NOSH - 226,109
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 190.23 166.22 144.05 140.85 114.88 96.17 65.89 19.31%
EPS 16.37 18.04 15.07 16.13 8.52 8.13 6.49 16.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1848 1.0512 0.8176 0.6708 0.5142 0.4177 0.3578 22.07%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 8.80 8.75 6.99 10.50 6.63 5.00 3.02 -
P/RPS 1.45 1.64 1.44 1.08 0.83 0.74 0.63 14.89%
P/EPS 16.89 15.08 13.79 9.45 11.17 8.74 6.43 17.45%
EY 5.92 6.63 7.25 10.58 8.95 11.44 15.55 -14.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.59 2.54 2.27 1.85 1.70 1.17 12.16%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 19/03/19 22/03/18 22/03/17 22/03/16 23/03/15 20/03/14 27/03/13 -
Price 8.46 8.03 7.25 12.94 6.62 5.92 3.81 -
P/RPS 1.40 1.50 1.50 1.33 0.83 0.87 0.80 9.77%
P/EPS 16.24 13.84 14.31 11.65 11.16 10.35 8.11 12.26%
EY 6.16 7.22 6.99 8.58 8.96 9.67 12.33 -10.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.38 2.64 2.80 1.85 2.01 1.47 7.26%

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