[SCIENTX] YoY Cumulative Quarter Result on 30-Apr-2013 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 58.51%
YoY- 32.2%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 1,639,923 1,349,186 1,175,071 857,802 655,011 598,823 503,130 21.74%
PBT 236,424 143,966 130,253 102,763 77,638 70,691 49,044 29.94%
Tax -44,388 -31,711 -28,580 -21,541 -14,935 -12,360 -5,122 43.27%
NP 192,036 112,255 101,673 81,222 62,703 58,331 43,922 27.84%
-
NP to SH 186,730 109,279 99,604 80,017 60,528 56,469 42,489 27.95%
-
Tax Rate 18.77% 22.03% 21.94% 20.96% 19.24% 17.48% 10.44% -
Total Cost 1,447,887 1,236,931 1,073,398 776,580 592,308 540,492 459,208 21.07%
-
Net Worth 1,128,675 846,132 685,551 584,913 513,896 458,555 404,862 18.61%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 27,196 20,199 17,691 15,052 15,051 23,681 17,228 7.89%
Div Payout % 14.56% 18.48% 17.76% 18.81% 24.87% 41.94% 40.55% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 1,128,675 846,132 685,551 584,913 513,896 458,555 404,862 18.61%
NOSH 226,641 224,438 221,145 215,041 215,019 215,284 215,352 0.85%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 11.71% 8.32% 8.65% 9.47% 9.57% 9.74% 8.73% -
ROE 16.54% 12.92% 14.53% 13.68% 11.78% 12.31% 10.49% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 723.58 601.14 531.36 398.90 304.63 278.15 233.63 20.71%
EPS 82.39 48.69 45.04 37.21 28.15 26.23 19.73 26.87%
DPS 12.00 9.00 8.00 7.00 7.00 11.00 8.00 6.98%
NAPS 4.98 3.77 3.10 2.72 2.39 2.13 1.88 17.61%
Adjusted Per Share Value based on latest NOSH - 215,112
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 105.71 86.97 75.75 55.30 42.22 38.60 32.43 21.74%
EPS 12.04 7.04 6.42 5.16 3.90 3.64 2.74 27.95%
DPS 1.75 1.30 1.14 0.97 0.97 1.53 1.11 7.87%
NAPS 0.7276 0.5454 0.4419 0.3771 0.3313 0.2956 0.261 18.61%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 12.50 6.65 5.80 3.58 2.33 2.55 1.45 -
P/RPS 1.73 1.11 1.09 0.90 0.76 0.92 0.62 18.63%
P/EPS 15.17 13.66 12.88 9.62 8.28 9.72 7.35 12.82%
EY 6.59 7.32 7.77 10.39 12.08 10.29 13.61 -11.37%
DY 0.96 1.35 1.38 1.96 3.00 4.31 5.52 -25.26%
P/NAPS 2.51 1.76 1.87 1.32 0.97 1.20 0.77 21.74%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 01/06/16 29/06/15 19/06/14 25/06/13 26/06/12 21/06/11 23/06/10 -
Price 13.04 6.76 5.81 5.04 2.40 2.70 1.45 -
P/RPS 1.80 1.12 1.09 1.26 0.79 0.97 0.62 19.41%
P/EPS 15.83 13.88 12.90 13.54 8.53 10.29 7.35 13.62%
EY 6.32 7.20 7.75 7.38 11.73 9.71 13.61 -11.99%
DY 0.92 1.33 1.38 1.39 2.92 4.07 5.52 -25.79%
P/NAPS 2.62 1.79 1.87 1.85 1.00 1.27 0.77 22.61%

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