[SCIENTX] YoY TTM Result on 31-Jan-2013 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 6.15%
YoY- 14.15%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 2,003,775 1,736,107 1,464,646 965,474 850,763 752,699 572,126 23.22%
PBT 294,134 191,552 160,632 119,569 103,959 85,806 56,706 31.55%
Tax -70,938 -36,254 -34,902 -22,575 -18,883 -13,150 -4,948 55.83%
NP 223,196 155,298 125,730 96,994 85,076 72,656 51,758 27.56%
-
NP to SH 217,344 151,508 123,065 93,582 81,982 70,733 50,029 27.72%
-
Tax Rate 24.12% 18.93% 21.73% 18.88% 18.16% 15.33% 8.73% -
Total Cost 1,780,579 1,580,809 1,338,916 868,480 765,687 680,043 520,368 22.74%
-
Net Worth 1,044,624 807,717 650,096 556,860 494,389 437,068 400,410 17.32%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 49,682 46,440 56,639 12,898 25,813 25,853 10,768 29.01%
Div Payout % 22.86% 30.65% 46.02% 13.78% 31.49% 36.55% 21.52% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 1,044,624 807,717 650,096 556,860 494,389 437,068 400,410 17.32%
NOSH 226,109 225,619 221,121 215,004 214,952 215,304 215,274 0.82%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 11.14% 8.95% 8.58% 10.05% 10.00% 9.65% 9.05% -
ROE 20.81% 18.76% 18.93% 16.81% 16.58% 16.18% 12.49% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 886.20 769.48 662.37 449.05 395.79 349.60 265.77 22.21%
EPS 96.12 67.15 55.65 43.53 38.14 32.85 23.24 26.68%
DPS 22.00 20.58 25.61 6.00 12.00 12.00 5.00 27.99%
NAPS 4.62 3.58 2.94 2.59 2.30 2.03 1.86 16.36%
Adjusted Per Share Value based on latest NOSH - 215,004
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 128.76 111.56 94.11 62.04 54.67 48.37 36.76 23.22%
EPS 13.97 9.74 7.91 6.01 5.27 4.55 3.21 27.76%
DPS 3.19 2.98 3.64 0.83 1.66 1.66 0.69 29.05%
NAPS 0.6712 0.519 0.4177 0.3578 0.3177 0.2808 0.2573 17.31%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 10.50 6.63 5.00 3.02 2.53 1.98 1.38 -
P/RPS 1.18 0.86 0.75 0.67 0.64 0.57 0.52 14.62%
P/EPS 10.92 9.87 8.98 6.94 6.63 6.03 5.94 10.67%
EY 9.15 10.13 11.13 14.41 15.07 16.59 16.84 -9.66%
DY 2.10 3.10 5.12 1.99 4.74 6.06 3.62 -8.67%
P/NAPS 2.27 1.85 1.70 1.17 1.10 0.98 0.74 20.53%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 22/03/16 23/03/15 20/03/14 27/03/13 21/03/12 15/03/11 25/03/10 -
Price 12.94 6.62 5.92 3.81 2.51 2.65 1.43 -
P/RPS 1.46 0.86 0.89 0.85 0.63 0.76 0.54 18.02%
P/EPS 13.46 9.86 10.64 8.75 6.58 8.07 6.15 13.93%
EY 7.43 10.14 9.40 11.42 15.20 12.40 16.25 -12.22%
DY 1.70 3.11 4.33 1.57 4.78 4.53 3.50 -11.33%
P/NAPS 2.80 1.85 2.01 1.47 1.09 1.31 0.77 23.99%

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