[SCIENTX] YoY Annualized Quarter Result on 30-Apr-2013 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 5.67%
YoY- 32.2%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 2,186,564 1,798,914 1,566,761 1,143,736 873,348 798,430 670,840 21.74%
PBT 315,232 191,954 173,670 137,017 103,517 94,254 65,392 29.94%
Tax -59,184 -42,281 -38,106 -28,721 -19,913 -16,480 -6,829 43.27%
NP 256,048 149,673 135,564 108,296 83,604 77,774 58,562 27.84%
-
NP to SH 248,973 145,705 132,805 106,689 80,704 75,292 56,652 27.95%
-
Tax Rate 18.77% 22.03% 21.94% 20.96% 19.24% 17.48% 10.44% -
Total Cost 1,930,516 1,649,241 1,431,197 1,035,440 789,744 720,656 612,277 21.07%
-
Net Worth 1,128,675 846,132 685,551 584,913 513,896 458,555 404,862 18.61%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 36,262 26,932 23,588 20,070 20,068 31,574 22,970 7.89%
Div Payout % 14.56% 18.48% 17.76% 18.81% 24.87% 41.94% 40.55% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 1,128,675 846,132 685,551 584,913 513,896 458,555 404,862 18.61%
NOSH 226,641 224,438 221,145 215,041 215,019 215,284 215,352 0.85%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 11.71% 8.32% 8.65% 9.47% 9.57% 9.74% 8.73% -
ROE 22.06% 17.22% 19.37% 18.24% 15.70% 16.42% 13.99% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 964.77 801.52 708.47 531.87 406.17 370.87 311.51 20.71%
EPS 109.85 64.92 60.05 49.61 37.53 34.97 26.31 26.86%
DPS 16.00 12.00 10.67 9.33 9.33 14.67 10.67 6.97%
NAPS 4.98 3.77 3.10 2.72 2.39 2.13 1.88 17.61%
Adjusted Per Share Value based on latest NOSH - 215,112
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 140.50 115.59 100.67 73.49 56.12 51.30 43.11 21.74%
EPS 16.00 9.36 8.53 6.86 5.19 4.84 3.64 27.95%
DPS 2.33 1.73 1.52 1.29 1.29 2.03 1.48 7.84%
NAPS 0.7252 0.5437 0.4405 0.3758 0.3302 0.2947 0.2601 18.61%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 12.50 6.65 5.80 3.58 2.33 2.55 1.45 -
P/RPS 1.30 0.83 0.82 0.67 0.57 0.69 0.47 18.46%
P/EPS 11.38 10.24 9.66 7.22 6.21 7.29 5.51 12.83%
EY 8.79 9.76 10.35 13.86 16.11 13.72 18.14 -11.36%
DY 1.28 1.80 1.84 2.61 4.01 5.75 7.36 -25.26%
P/NAPS 2.51 1.76 1.87 1.32 0.97 1.20 0.77 21.74%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 01/06/16 29/06/15 19/06/14 25/06/13 26/06/12 21/06/11 23/06/10 -
Price 13.04 6.76 5.81 5.04 2.40 2.70 1.45 -
P/RPS 1.35 0.84 0.82 0.95 0.59 0.73 0.47 19.20%
P/EPS 11.87 10.41 9.67 10.16 6.39 7.72 5.51 13.63%
EY 8.42 9.60 10.34 9.84 15.64 12.95 18.14 -11.99%
DY 1.23 1.78 1.84 1.85 3.89 5.43 7.36 -25.76%
P/NAPS 2.62 1.79 1.87 1.85 1.00 1.27 0.77 22.61%

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