[SCIENTX] YoY TTM 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- 1.43%
YoY- 23.11%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 2,575,653 2,225,885 2,003,775 1,736,107 1,464,646 965,474 850,763 20.25%
PBT 347,666 293,944 294,134 191,552 160,632 119,569 103,959 22.26%
Tax -64,728 -57,476 -70,938 -36,254 -34,902 -22,575 -18,883 22.76%
NP 282,938 236,468 223,196 155,298 125,730 96,994 85,076 22.15%
-
NP to SH 279,007 232,639 217,344 151,508 123,065 93,582 81,982 22.62%
-
Tax Rate 18.62% 19.55% 24.12% 18.93% 21.73% 18.88% 18.16% -
Total Cost 2,292,715 1,989,417 1,780,579 1,580,809 1,338,916 868,480 765,687 20.03%
-
Net Worth 1,635,984 1,272,444 1,044,624 807,717 650,096 556,860 494,389 22.05%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 75,852 50,363 49,682 46,440 56,639 12,898 25,813 19.66%
Div Payout % 27.19% 21.65% 22.86% 30.65% 46.02% 13.78% 31.49% -
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 1,044,624 807,717 650,096 556,860 494,389 22.05%
NOSH 488,926 463,558 226,109 225,619 221,121 215,004 214,952 14.66%
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 10.99% 10.62% 11.14% 8.95% 8.58% 10.05% 10.00% -
ROE 17.05% 18.28% 20.81% 18.76% 18.93% 16.81% 16.58% -
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 532.14 481.06 886.20 769.48 662.37 449.05 395.79 5.05%
EPS 57.64 50.28 96.12 67.15 55.65 43.53 38.14 7.11%
DPS 15.67 10.88 22.00 20.58 25.61 6.00 12.00 4.54%
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 165.50 143.03 128.76 111.56 94.11 62.04 54.67 20.25%
EPS 17.93 14.95 13.97 9.74 7.91 6.01 5.27 22.61%
DPS 4.87 3.24 3.19 2.98 3.64 0.83 1.66 19.62%
NAPS 1.0512 0.8176 0.6712 0.519 0.4177 0.3578 0.3177 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 1.64 1.45 1.18 0.86 0.75 0.67 0.64 16.96%
P/EPS 15.18 13.90 10.92 9.87 8.98 6.94 6.63 14.79%
EY 6.59 7.19 9.15 10.13 11.13 14.41 15.07 -12.86%
DY 1.79 1.56 2.10 3.10 5.12 1.99 4.74 -14.96%
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 1.51 1.51 1.46 0.86 0.89 0.85 0.63 15.66%
P/EPS 13.93 14.42 13.46 9.86 10.64 8.75 6.58 13.30%
EY 7.18 6.93 7.43 10.14 9.40 11.42 15.20 -11.74%
DY 1.95 1.50 1.70 3.11 4.33 1.57 4.78 -13.86%
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