[SCIENTX] YoY Annualized Quarter Result on 31-Jan-2013 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 1.47%
YoY- 23.68%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 2,192,054 1,787,872 1,496,602 1,025,400 856,502 763,022 647,256 22.53%
PBT 321,266 174,922 164,352 129,048 104,248 89,612 59,508 32.43%
Tax -62,456 -38,312 -35,336 -26,498 -19,948 -15,226 -6,152 47.12%
NP 258,810 136,610 129,016 102,550 84,300 74,386 53,356 30.09%
-
NP to SH 250,950 132,642 126,526 100,964 81,634 72,162 51,332 30.26%
-
Tax Rate 19.44% 21.90% 21.50% 20.53% 19.14% 16.99% 10.34% -
Total Cost 1,933,244 1,651,262 1,367,586 922,850 772,202 688,636 593,900 21.72%
-
Net Worth 1,043,930 800,233 650,098 556,849 494,621 437,280 400,492 17.30%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - 30,107 25,849 21,531 -
Div Payout % - - - - 36.88% 35.82% 41.95% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 1,043,930 800,233 650,098 556,849 494,621 437,280 400,492 17.30%
NOSH 225,958 223,528 221,121 215,000 215,052 215,408 215,318 0.80%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 11.81% 7.64% 8.62% 10.00% 9.84% 9.75% 8.24% -
ROE 24.04% 16.58% 19.46% 18.13% 16.50% 16.50% 12.82% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 970.11 799.84 676.82 476.93 398.28 354.22 300.60 21.55%
EPS 111.06 59.34 57.22 46.96 37.96 33.50 23.84 29.21%
DPS 0.00 0.00 0.00 0.00 14.00 12.00 10.00 -
NAPS 4.62 3.58 2.94 2.59 2.30 2.03 1.86 16.36%
Adjusted Per Share Value based on latest NOSH - 215,004
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 141.31 115.25 96.48 66.10 55.21 49.19 41.72 22.53%
EPS 16.18 8.55 8.16 6.51 5.26 4.65 3.31 30.25%
DPS 0.00 0.00 0.00 0.00 1.94 1.67 1.39 -
NAPS 0.673 0.5159 0.4191 0.359 0.3188 0.2819 0.2582 17.30%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 10.50 6.63 5.00 3.02 2.53 1.98 1.38 -
P/RPS 1.08 0.83 0.74 0.63 0.64 0.56 0.46 15.27%
P/EPS 9.45 11.17 8.74 6.43 6.66 5.91 5.79 8.50%
EY 10.58 8.95 11.44 15.55 15.00 16.92 17.28 -7.84%
DY 0.00 0.00 0.00 0.00 5.53 6.06 7.25 -
P/NAPS 2.27 1.85 1.70 1.17 1.10 0.98 0.74 20.53%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 22/03/16 23/03/15 20/03/14 27/03/13 21/03/12 15/03/11 25/03/10 -
Price 12.94 6.62 5.92 3.81 2.51 2.65 1.43 -
P/RPS 1.33 0.83 0.87 0.80 0.63 0.75 0.48 18.50%
P/EPS 11.65 11.16 10.35 8.11 6.61 7.91 6.00 11.68%
EY 8.58 8.96 9.67 12.33 15.12 12.64 16.67 -10.47%
DY 0.00 0.00 0.00 0.00 5.58 4.53 6.99 -
P/NAPS 2.80 1.85 2.01 1.47 1.09 1.31 0.77 23.99%

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