[SCIENTX] YoY TTM Result on 31-Oct-2015 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
17-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- 19.33%
YoY- 26.38%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 2,681,724 2,527,149 2,185,066 1,921,211 1,656,732 1,352,240 908,879 19.75%
PBT 341,630 344,121 291,965 261,579 188,654 149,427 112,213 20.37%
Tax -65,649 -63,772 -55,164 -67,922 -35,796 -32,371 -20,458 21.43%
NP 275,981 280,349 236,801 193,657 152,858 117,056 91,755 20.13%
-
NP to SH 271,070 276,218 232,069 188,776 149,374 114,752 88,159 20.57%
-
Tax Rate 19.22% 18.53% 18.89% 25.97% 18.97% 21.66% 18.23% -
Total Cost 2,405,743 2,246,800 1,948,265 1,727,554 1,503,874 1,235,184 817,124 19.70%
-
Net Worth 1,823,695 1,605,708 1,227,846 1,007,440 767,176 636,833 550,388 22.08%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 97,785 75,852 50,363 49,682 46,440 56,639 12,898 40.13%
Div Payout % 36.07% 27.46% 21.70% 26.32% 31.09% 49.36% 14.63% -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 1,823,695 1,605,708 1,227,846 1,007,440 767,176 636,833 550,388 22.08%
NOSH 488,926 483,647 459,867 225,883 221,088 221,122 214,995 14.66%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 10.29% 11.09% 10.84% 10.08% 9.23% 8.66% 10.10% -
ROE 14.86% 17.20% 18.90% 18.74% 19.47% 18.02% 16.02% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 548.49 522.52 475.15 850.53 749.35 611.53 422.74 4.43%
EPS 55.44 57.11 50.46 83.57 67.56 51.90 41.01 5.15%
DPS 20.00 15.68 10.95 22.00 21.00 25.61 6.00 22.20%
NAPS 3.73 3.32 2.67 4.46 3.47 2.88 2.56 6.47%
Adjusted Per Share Value based on latest NOSH - 225,883
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 172.32 162.39 140.40 123.45 106.46 86.89 58.40 19.75%
EPS 17.42 17.75 14.91 12.13 9.60 7.37 5.66 20.59%
DPS 6.28 4.87 3.24 3.19 2.98 3.64 0.83 40.09%
NAPS 1.1718 1.0318 0.789 0.6473 0.493 0.4092 0.3537 22.08%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 8.59 8.90 6.52 7.66 7.15 5.63 3.21 -
P/RPS 1.57 1.70 1.37 0.90 0.95 0.92 0.76 12.84%
P/EPS 15.49 15.58 12.92 9.17 10.58 10.85 7.83 12.03%
EY 6.45 6.42 7.74 10.91 9.45 9.22 12.77 -10.75%
DY 2.33 1.76 1.68 2.87 2.94 4.55 1.87 3.73%
P/NAPS 2.30 2.68 2.44 1.72 2.06 1.95 1.25 10.69%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 28/12/18 06/12/17 15/12/16 17/12/15 17/12/14 17/12/13 19/12/12 -
Price 9.15 8.58 6.91 9.15 6.84 5.61 3.05 -
P/RPS 1.67 1.64 1.45 1.08 0.91 0.92 0.72 15.04%
P/EPS 16.50 15.02 13.69 10.95 10.12 10.81 7.44 14.18%
EY 6.06 6.66 7.30 9.13 9.88 9.25 13.44 -12.42%
DY 2.19 1.83 1.58 2.40 3.07 4.57 1.97 1.77%
P/NAPS 2.45 2.58 2.59 2.05 1.97 1.95 1.19 12.78%

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