[SCIENTX] YoY Cumulative Quarter Result on 31-Jul-2014 [#4]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
24-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- 49.04%
YoY- 34.61%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 2,403,151 2,200,980 1,801,684 1,590,472 1,229,045 881,025 804,023 19.99%
PBT 317,968 306,332 220,962 186,266 142,980 107,169 96,640 21.93%
Tax -58,027 -59,765 -58,866 -34,765 -30,483 -19,300 -16,522 23.26%
NP 259,941 246,567 162,096 151,501 112,497 87,869 80,118 21.65%
-
NP to SH 255,873 240,865 158,190 148,450 110,284 83,917 77,246 22.07%
-
Tax Rate 18.25% 19.51% 26.64% 18.66% 21.32% 18.01% 17.10% -
Total Cost 2,143,210 1,954,413 1,639,588 1,438,971 1,116,548 793,156 723,905 19.80%
-
Net Worth 1,527,344 1,162,467 936,606 712,170 613,649 524,750 466,918 21.81%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 76,847 50,047 49,413 46,445 56,179 27,957 23,668 21.66%
Div Payout % 30.03% 20.78% 31.24% 31.29% 50.94% 33.32% 30.64% -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 1,527,344 1,162,467 936,606 712,170 613,649 524,750 466,918 21.81%
NOSH 483,558 227,488 224,605 221,171 216,073 215,061 215,169 14.43%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 10.82% 11.20% 9.00% 9.53% 9.15% 9.97% 9.96% -
ROE 16.75% 20.72% 16.89% 20.84% 17.97% 15.99% 16.54% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 500.35 967.51 802.15 719.11 568.81 409.66 373.67 4.98%
EPS 54.83 105.88 70.43 67.12 51.04 39.02 35.90 7.30%
DPS 16.00 22.00 22.00 21.00 26.00 13.00 11.00 6.43%
NAPS 3.18 5.11 4.17 3.22 2.84 2.44 2.17 6.57%
Adjusted Per Share Value based on latest NOSH - 221,122
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 154.42 141.43 115.77 102.20 78.97 56.61 51.66 20.00%
EPS 16.44 15.48 10.16 9.54 7.09 5.39 4.96 22.08%
DPS 4.94 3.22 3.18 2.98 3.61 1.80 1.52 21.68%
NAPS 0.9814 0.747 0.6018 0.4576 0.3943 0.3372 0.30 21.81%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 8.66 12.70 7.10 5.69 5.29 2.40 2.58 -
P/RPS 1.73 1.31 0.89 0.79 0.93 0.59 0.69 16.53%
P/EPS 16.26 11.99 10.08 8.48 10.36 6.15 7.19 14.55%
EY 6.15 8.34 9.92 11.80 9.65 16.26 13.91 -12.70%
DY 1.85 1.73 3.10 3.69 4.91 5.42 4.26 -12.96%
P/NAPS 2.72 2.49 1.70 1.77 1.86 0.98 1.19 14.75%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 19/09/17 26/09/16 29/09/15 24/09/14 26/09/13 18/09/12 28/09/11 -
Price 8.60 6.30 7.05 6.95 5.46 2.45 2.11 -
P/RPS 1.72 0.65 0.88 0.97 0.96 0.60 0.56 20.54%
P/EPS 16.14 5.95 10.01 10.35 10.70 6.28 5.88 18.30%
EY 6.19 16.81 9.99 9.66 9.35 15.93 17.01 -15.49%
DY 1.86 3.49 3.12 3.02 4.76 5.31 5.21 -15.76%
P/NAPS 2.70 1.23 1.69 2.16 1.92 1.00 0.97 18.58%

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