[SCIENTX] YoY Cumulative Quarter Result on 30-Apr-2014 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
19-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 57.44%
YoY- 24.48%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 1,757,086 1,639,923 1,349,186 1,175,071 857,802 655,011 598,823 19.63%
PBT 233,685 236,424 143,966 130,253 102,763 77,638 70,691 22.02%
Tax -46,958 -44,388 -31,711 -28,580 -21,541 -14,935 -12,360 24.88%
NP 186,727 192,036 112,255 101,673 81,222 62,703 58,331 21.37%
-
NP to SH 183,746 186,730 109,279 99,604 80,017 60,528 56,469 21.70%
-
Tax Rate 20.09% 18.77% 22.03% 21.94% 20.96% 19.24% 17.48% -
Total Cost 1,570,359 1,447,887 1,236,931 1,073,398 776,580 592,308 540,492 19.43%
-
Net Worth 1,335,242 1,128,675 846,132 685,551 584,913 513,896 458,555 19.47%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 27,721 27,196 20,199 17,691 15,052 15,051 23,681 2.65%
Div Payout % 15.09% 14.56% 18.48% 17.76% 18.81% 24.87% 41.94% -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 1,335,242 1,128,675 846,132 685,551 584,913 513,896 458,555 19.47%
NOSH 462,021 226,641 224,438 221,145 215,041 215,019 215,284 13.55%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 10.63% 11.71% 8.32% 8.65% 9.47% 9.57% 9.74% -
ROE 13.76% 16.54% 12.92% 14.53% 13.68% 11.78% 12.31% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 380.30 723.58 601.14 531.36 398.90 304.63 278.15 5.34%
EPS 39.77 82.39 48.69 45.04 37.21 28.15 26.23 7.17%
DPS 6.00 12.00 9.00 8.00 7.00 7.00 11.00 -9.60%
NAPS 2.89 4.98 3.77 3.10 2.72 2.39 2.13 5.21%
Adjusted Per Share Value based on latest NOSH - 221,186
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 112.90 105.38 86.69 75.51 55.12 42.09 38.48 19.62%
EPS 11.81 12.00 7.02 6.40 5.14 3.89 3.63 21.70%
DPS 1.78 1.75 1.30 1.14 0.97 0.97 1.52 2.66%
NAPS 0.858 0.7252 0.5437 0.4405 0.3758 0.3302 0.2947 19.47%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 8.29 12.50 6.65 5.80 3.58 2.33 2.55 -
P/RPS 2.18 1.73 1.11 1.09 0.90 0.76 0.92 15.44%
P/EPS 20.84 15.17 13.66 12.88 9.62 8.28 9.72 13.54%
EY 4.80 6.59 7.32 7.77 10.39 12.08 10.29 -11.92%
DY 0.72 0.96 1.35 1.38 1.96 3.00 4.31 -25.76%
P/NAPS 2.87 2.51 1.76 1.87 1.32 0.97 1.20 15.62%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 20/06/17 01/06/16 29/06/15 19/06/14 25/06/13 26/06/12 21/06/11 -
Price 8.37 13.04 6.76 5.81 5.04 2.40 2.70 -
P/RPS 2.20 1.80 1.12 1.09 1.26 0.79 0.97 14.60%
P/EPS 21.05 15.83 13.88 12.90 13.54 8.53 10.29 12.65%
EY 4.75 6.32 7.20 7.75 7.38 11.73 9.71 -11.22%
DY 0.72 0.92 1.33 1.38 1.39 2.92 4.07 -25.05%
P/NAPS 2.90 2.62 1.79 1.87 1.85 1.00 1.27 14.73%

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