[SCIENTX] YoY TTM 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- 4.37%
YoY- 21.76%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 2,539,678 2,318,143 2,092,421 1,764,587 1,546,314 1,083,816 860,211 19.76%
PBT 339,044 303,593 313,420 199,980 170,470 132,294 103,588 21.83%
Tax -61,029 -62,335 -71,543 -37,897 -37,522 -25,906 -19,097 21.35%
NP 278,015 241,258 241,877 162,083 132,948 106,388 84,491 21.94%
-
NP to SH 273,646 237,881 235,641 158,125 129,871 103,406 81,305 22.40%
-
Tax Rate 18.00% 20.53% 22.83% 18.95% 22.01% 19.58% 18.44% -
Total Cost 2,261,663 2,076,885 1,850,544 1,602,504 1,413,366 977,428 775,720 19.51%
-
Net Worth 1,716,132 1,340,141 1,135,703 851,480 685,679 585,107 513,732 22.25%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 96,922 50,820 56,721 49,073 59,276 27,956 15,060 36.36%
Div Payout % 35.42% 21.36% 24.07% 31.03% 45.64% 27.04% 18.52% -
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 1,340,141 1,135,703 851,480 685,679 585,107 513,732 22.25%
NOSH 488,926 463,716 228,052 225,856 221,186 215,112 214,950 14.67%
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 10.95% 10.41% 11.56% 9.19% 8.60% 9.82% 9.82% -
ROE 15.95% 17.75% 20.75% 18.57% 18.94% 17.67% 15.83% -
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 519.44 499.90 917.52 781.29 699.10 503.84 400.19 4.44%
EPS 55.97 51.30 103.33 70.01 58.72 48.07 37.82 6.74%
DPS 20.00 10.96 25.00 21.73 27.00 13.00 7.00 19.11%
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 163.72 149.44 134.88 113.75 99.68 69.87 55.45 19.76%
EPS 17.64 15.33 15.19 10.19 8.37 6.67 5.24 22.41%
DPS 6.25 3.28 3.66 3.16 3.82 1.80 0.97 36.39%
NAPS 1.1063 0.8639 0.7321 0.5489 0.442 0.3772 0.3312 22.25%
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 1.47 1.66 1.36 0.85 0.83 0.71 0.58 16.75%
P/EPS 13.60 16.16 12.10 9.50 9.88 7.45 6.16 14.10%
EY 7.35 6.19 8.27 10.53 10.12 13.43 16.23 -12.36%
DY 2.63 1.32 2.00 3.27 4.66 3.63 3.00 -2.16%
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 8.34 13.04 6.76 5.81 5.04 2.40 -
P/RPS 1.29 1.67 1.42 0.87 0.83 1.00 0.60 13.60%
P/EPS 11.99 16.26 12.62 9.66 9.90 10.48 6.35 11.16%
EY 8.34 6.15 7.92 10.36 10.11 9.54 15.76 -10.05%
DY 2.98 1.31 1.92 3.21 4.65 2.58 2.92 0.33%
P/NAPS 1.91 2.89 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