[SCIENTX] QoQ 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
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 1,921,211 1,801,684 1,764,587 1,736,107 1,656,732 1,590,472 1,546,314 15.52%
PBT 261,579 220,962 199,980 191,552 188,654 186,267 170,470 32.93%
Tax -67,922 -58,866 -37,897 -36,254 -35,796 -34,766 -37,522 48.37%
NP 193,657 162,096 162,083 155,298 152,858 151,501 132,948 28.41%
-
NP to SH 188,776 158,190 158,125 151,508 149,374 148,450 129,871 28.23%
-
Tax Rate 25.97% 26.64% 18.95% 18.93% 18.97% 18.66% 22.01% -
Total Cost 1,727,554 1,639,588 1,602,504 1,580,809 1,503,874 1,438,971 1,413,366 14.27%
-
Net Worth 1,007,440 941,638 851,480 807,717 767,176 712,015 685,679 29.15%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 49,682 49,682 49,073 46,440 46,440 46,440 59,276 -11.07%
Div Payout % 26.32% 31.41% 31.03% 30.65% 31.09% 31.28% 45.64% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 1,007,440 941,638 851,480 807,717 767,176 712,015 685,679 29.15%
NOSH 225,883 225,812 225,856 225,619 221,088 221,122 221,186 1.40%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 10.08% 9.00% 9.19% 8.95% 9.23% 9.53% 8.60% -
ROE 18.74% 16.80% 18.57% 18.76% 19.47% 20.85% 18.94% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 850.53 797.87 781.29 769.48 749.35 719.27 699.10 13.92%
EPS 83.57 70.05 70.01 67.15 67.56 67.13 58.72 26.44%
DPS 22.00 22.00 21.73 20.58 21.00 21.00 27.00 -12.72%
NAPS 4.46 4.17 3.77 3.58 3.47 3.22 3.10 27.35%
Adjusted Per Share Value based on latest NOSH - 225,619
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 123.85 116.14 113.75 111.92 106.80 102.53 99.68 15.52%
EPS 12.17 10.20 10.19 9.77 9.63 9.57 8.37 28.25%
DPS 3.20 3.20 3.16 2.99 2.99 2.99 3.82 -11.10%
NAPS 0.6494 0.607 0.5489 0.5207 0.4945 0.459 0.442 29.14%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 7.66 7.10 6.65 6.63 7.15 5.69 5.80 -
P/RPS 0.90 0.89 0.85 0.86 0.95 0.79 0.83 5.53%
P/EPS 9.17 10.14 9.50 9.87 10.58 8.48 9.88 -4.83%
EY 10.91 9.87 10.53 10.13 9.45 11.80 10.12 5.12%
DY 2.87 3.10 3.27 3.10 2.94 3.69 4.66 -27.54%
P/NAPS 1.72 1.70 1.76 1.85 2.06 1.77 1.87 -5.40%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 17/12/15 29/09/15 29/06/15 23/03/15 17/12/14 24/09/14 19/06/14 -
Price 9.15 7.05 6.76 6.62 6.84 6.95 5.81 -
P/RPS 1.08 0.88 0.87 0.86 0.91 0.97 0.83 19.13%
P/EPS 10.95 10.06 9.66 9.86 10.12 10.35 9.90 6.93%
EY 9.13 9.94 10.36 10.14 9.88 9.66 10.11 -6.55%
DY 2.40 3.12 3.21 3.11 3.07 3.02 4.65 -35.57%
P/NAPS 2.05 1.69 1.79 1.85 1.97 2.16 1.87 6.30%

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