[SCIENTX] YoY Cumulative 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- 64.77%
YoY- 9.71%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 1,893,613 1,757,086 1,639,923 1,349,186 1,175,071 857,802 655,011 19.34%
PBT 254,761 233,685 236,424 143,966 130,253 102,763 77,638 21.89%
Tax -49,960 -46,958 -44,388 -31,711 -28,580 -21,541 -14,935 22.28%
NP 204,801 186,727 192,036 112,255 101,673 81,222 62,703 21.79%
-
NP to SH 201,519 183,746 186,730 109,279 99,604 80,017 60,528 22.18%
-
Tax Rate 19.61% 20.09% 18.77% 22.03% 21.94% 20.96% 19.24% -
Total Cost 1,688,812 1,570,359 1,447,887 1,236,931 1,073,398 776,580 592,308 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 48,892 27,721 27,196 20,199 17,691 15,052 15,051 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 11.74% 13.76% 16.54% 12.92% 14.53% 13.68% 11.78% -
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 387.30 380.30 723.58 601.14 531.36 398.90 304.63 4.08%
EPS 41.51 39.77 82.39 48.69 45.04 37.21 28.15 6.68%
DPS 10.00 6.00 12.00 9.00 8.00 7.00 7.00 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 122.07 113.27 105.71 86.97 75.75 55.30 42.22 19.34%
EPS 12.99 11.84 12.04 7.04 6.42 5.16 3.90 22.19%
DPS 3.15 1.79 1.75 1.30 1.14 0.97 0.97 21.67%
NAPS 1.1063 0.8607 0.7276 0.5454 0.4419 0.3771 0.3313 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 1.96 2.18 1.73 1.11 1.09 0.90 0.76 17.09%
P/EPS 18.46 20.84 15.17 13.66 12.88 9.62 8.28 14.28%
EY 5.42 4.80 6.59 7.32 7.77 10.39 12.08 -12.49%
DY 1.31 0.72 0.96 1.35 1.38 1.96 3.00 -12.89%
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 1.73 2.20 1.80 1.12 1.09 1.26 0.79 13.94%
P/EPS 16.28 21.05 15.83 13.88 12.90 13.54 8.53 11.36%
EY 6.14 4.75 6.32 7.20 7.75 7.38 11.73 -10.22%
DY 1.49 0.72 0.92 1.33 1.38 1.39 2.92 -10.60%
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