[SCIENTX] QoQ TTM Result on 30-Apr-2014 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
19-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 5.53%
YoY- 25.59%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 1,736,107 1,656,732 1,590,472 1,546,314 1,464,646 1,352,240 1,229,045 25.81%
PBT 191,552 188,654 186,267 170,470 160,632 149,427 142,980 21.46%
Tax -36,254 -35,796 -34,766 -37,522 -34,902 -32,371 -30,483 12.21%
NP 155,298 152,858 151,501 132,948 125,730 117,056 112,497 23.90%
-
NP to SH 151,508 149,374 148,450 129,871 123,065 114,752 110,284 23.50%
-
Tax Rate 18.93% 18.97% 18.66% 22.01% 21.73% 21.66% 21.32% -
Total Cost 1,580,809 1,503,874 1,438,971 1,413,366 1,338,916 1,235,184 1,116,548 26.00%
-
Net Worth 807,717 767,176 712,015 685,679 650,096 636,833 621,534 19.02%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 46,440 46,440 46,440 59,276 56,639 56,639 56,639 -12.36%
Div Payout % 30.65% 31.09% 31.28% 45.64% 46.02% 49.36% 51.36% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 807,717 767,176 712,015 685,679 650,096 636,833 621,534 19.02%
NOSH 225,619 221,088 221,122 221,186 221,121 221,122 218,850 2.04%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 8.95% 9.23% 9.53% 8.60% 8.58% 8.66% 9.15% -
ROE 18.76% 19.47% 20.85% 18.94% 18.93% 18.02% 17.74% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 769.48 749.35 719.27 699.10 662.37 611.53 561.59 23.29%
EPS 67.15 67.56 67.13 58.72 55.65 51.90 50.39 21.03%
DPS 20.58 21.00 21.00 27.00 25.61 25.61 26.00 -14.39%
NAPS 3.58 3.47 3.22 3.10 2.94 2.88 2.84 16.64%
Adjusted Per Share Value based on latest NOSH - 221,186
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 111.92 106.80 102.53 99.68 94.42 87.17 79.23 25.81%
EPS 9.77 9.63 9.57 8.37 7.93 7.40 7.11 23.52%
DPS 2.99 2.99 2.99 3.82 3.65 3.65 3.65 -12.41%
NAPS 0.5207 0.4945 0.459 0.442 0.4191 0.4105 0.4007 19.02%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 6.63 7.15 5.69 5.80 5.00 5.63 5.29 -
P/RPS 0.86 0.95 0.79 0.83 0.75 0.92 0.94 -5.74%
P/EPS 9.87 10.58 8.48 9.88 8.98 10.85 10.50 -4.03%
EY 10.13 9.45 11.80 10.12 11.13 9.22 9.53 4.14%
DY 3.10 2.94 3.69 4.66 5.12 4.55 4.91 -26.34%
P/NAPS 1.85 2.06 1.77 1.87 1.70 1.95 1.86 -0.35%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 23/03/15 17/12/14 24/09/14 19/06/14 20/03/14 17/12/13 26/09/13 -
Price 6.62 6.84 6.95 5.81 5.92 5.61 5.46 -
P/RPS 0.86 0.91 0.97 0.83 0.89 0.92 0.97 -7.69%
P/EPS 9.86 10.12 10.35 9.90 10.64 10.81 10.83 -6.04%
EY 10.14 9.88 9.66 10.11 9.40 9.25 9.23 6.45%
DY 3.11 3.07 3.02 4.65 4.33 4.57 4.76 -24.64%
P/NAPS 1.85 1.97 2.16 1.87 2.01 1.95 1.92 -2.43%

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