[SCIENTX] YoY Cumulative Quarter Result on 31-Jan-2015 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
23-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- 119.12%
YoY- 4.83%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 1,293,434 1,120,932 1,096,027 893,936 748,301 512,700 428,251 20.20%
PBT 177,943 148,245 160,633 87,461 82,176 64,524 52,124 22.68%
Tax -35,640 -28,939 -31,228 -19,156 -17,668 -13,249 -9,974 23.62%
NP 142,303 119,306 129,405 68,305 64,508 51,275 42,150 22.45%
-
NP to SH 140,383 117,249 125,475 66,321 63,263 50,482 40,817 22.83%
-
Tax Rate 20.03% 19.52% 19.44% 21.90% 21.50% 20.53% 19.14% -
Total Cost 1,151,131 1,001,626 966,622 825,631 683,793 461,425 386,101 19.94%
-
Net Worth 1,635,984 1,272,444 1,043,930 800,233 650,098 556,849 494,621 22.04%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - 15,053 -
Div Payout % - - - - - - 36.88% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 1,635,984 1,272,444 1,043,930 800,233 650,098 556,849 494,621 22.04%
NOSH 488,926 463,558 225,958 223,528 221,121 215,000 215,052 14.65%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 11.00% 10.64% 11.81% 7.64% 8.62% 10.00% 9.84% -
ROE 8.58% 9.21% 12.02% 8.29% 9.73% 9.07% 8.25% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 267.23 242.26 485.06 399.92 338.41 238.47 199.14 5.01%
EPS 29.02 25.41 55.53 29.67 28.61 23.48 18.98 7.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.00 -
NAPS 3.38 2.75 4.62 3.58 2.94 2.59 2.30 6.62%
Adjusted Per Share Value based on latest NOSH - 225,619
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 83.11 72.03 70.43 57.44 48.08 32.94 27.52 20.20%
EPS 9.02 7.53 8.06 4.26 4.07 3.24 2.62 22.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.97 -
NAPS 1.0512 0.8176 0.6708 0.5142 0.4177 0.3578 0.3178 22.04%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 8.75 6.99 10.50 6.63 5.00 3.02 2.53 -
P/RPS 3.27 2.89 2.16 1.66 1.48 1.27 1.27 17.05%
P/EPS 30.17 27.59 18.91 22.35 17.48 12.86 13.33 14.56%
EY 3.31 3.63 5.29 4.48 5.72 7.77 7.50 -12.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.77 -
P/NAPS 2.59 2.54 2.27 1.85 1.70 1.17 1.10 15.32%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 22/03/18 22/03/17 22/03/16 23/03/15 20/03/14 27/03/13 21/03/12 -
Price 8.03 7.25 12.94 6.62 5.92 3.81 2.51 -
P/RPS 3.00 2.99 2.67 1.66 1.75 1.60 1.26 15.54%
P/EPS 27.69 28.61 23.30 22.31 20.69 16.23 13.22 13.10%
EY 3.61 3.50 4.29 4.48 4.83 6.16 7.56 -11.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.79 -
P/NAPS 2.38 2.64 2.80 1.85 2.01 1.47 1.09 13.88%

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