[SCIENTX] YoY TTM Result on 31-Jul-2013 [#4]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 6.65%
YoY- 31.42%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 2,200,980 1,801,684 1,590,472 1,229,045 881,025 804,023 694,816 21.16%
PBT 306,332 220,962 186,267 142,980 107,169 96,641 70,754 27.63%
Tax -59,765 -58,866 -34,766 -30,483 -19,300 -16,522 -8,613 38.06%
NP 246,567 162,096 151,501 112,497 87,869 80,119 62,141 25.79%
-
NP to SH 240,865 158,190 148,450 110,284 83,917 77,246 60,318 25.93%
-
Tax Rate 19.51% 26.64% 18.66% 21.32% 18.01% 17.10% 12.17% -
Total Cost 1,954,413 1,639,588 1,438,971 1,116,548 793,156 723,904 632,675 20.66%
-
Net Worth 1,175,148 941,638 712,015 621,534 524,532 466,729 419,885 18.69%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 50,363 49,682 46,440 56,639 27,958 23,684 23,690 13.38%
Div Payout % 20.91% 31.41% 31.28% 51.36% 33.32% 30.66% 39.28% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 1,175,148 941,638 712,015 621,534 524,532 466,729 419,885 18.69%
NOSH 229,970 225,812 221,122 218,850 214,972 215,082 215,326 1.10%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 11.20% 9.00% 9.53% 9.15% 9.97% 9.96% 8.94% -
ROE 20.50% 16.80% 20.85% 17.74% 16.00% 16.55% 14.37% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 957.07 797.87 719.27 561.59 409.83 373.82 322.68 19.84%
EPS 104.74 70.05 67.13 50.39 39.04 35.91 28.01 24.56%
DPS 22.00 22.00 21.00 26.00 13.00 11.00 11.00 12.23%
NAPS 5.11 4.17 3.22 2.84 2.44 2.17 1.95 17.39%
Adjusted Per Share Value based on latest NOSH - 218,850
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 141.43 115.77 102.20 78.97 56.61 51.66 44.65 21.16%
EPS 15.48 10.16 9.54 7.09 5.39 4.96 3.88 25.91%
DPS 3.24 3.19 2.98 3.64 1.80 1.52 1.52 13.43%
NAPS 0.7551 0.6051 0.4575 0.3994 0.337 0.2999 0.2698 18.69%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 12.70 7.10 5.69 5.29 2.40 2.58 1.55 -
P/RPS 1.33 0.89 0.79 0.94 0.59 0.69 0.48 18.49%
P/EPS 12.13 10.14 8.48 10.50 6.15 7.18 5.53 13.97%
EY 8.25 9.87 11.80 9.53 16.27 13.92 18.07 -12.23%
DY 1.73 3.10 3.69 4.91 5.42 4.26 7.10 -20.95%
P/NAPS 2.49 1.70 1.77 1.86 0.98 1.19 0.79 21.06%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 26/09/16 29/09/15 24/09/14 26/09/13 18/09/12 28/09/11 28/09/10 -
Price 6.30 7.05 6.95 5.46 2.45 2.11 1.89 -
P/RPS 0.66 0.88 0.97 0.97 0.60 0.56 0.59 1.88%
P/EPS 6.02 10.06 10.35 10.83 6.28 5.88 6.75 -1.88%
EY 16.62 9.94 9.66 9.23 15.93 17.02 14.82 1.92%
DY 3.49 3.12 3.02 4.76 5.31 5.21 5.82 -8.16%
P/NAPS 1.23 1.69 2.16 1.92 1.00 0.97 0.97 4.03%

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