[SCIENTX] YoY Annualized Quarter 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- 9.56%
YoY- 4.83%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 2,586,868 2,241,864 2,192,054 1,787,872 1,496,602 1,025,400 856,502 20.20%
PBT 355,886 296,490 321,266 174,922 164,352 129,048 104,248 22.68%
Tax -71,280 -57,878 -62,456 -38,312 -35,336 -26,498 -19,948 23.62%
NP 284,606 238,612 258,810 136,610 129,016 102,550 84,300 22.45%
-
NP to SH 280,766 234,498 250,950 132,642 126,526 100,964 81,634 22.83%
-
Tax Rate 20.03% 19.52% 19.44% 21.90% 21.50% 20.53% 19.14% -
Total Cost 2,302,262 2,003,252 1,933,244 1,651,262 1,367,586 922,850 772,202 19.94%
-
Net Worth 1,635,984 1,272,444 1,043,930 800,233 650,098 556,849 494,621 22.04%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - 30,107 -
Div Payout % - - - - - - 36.88% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 1,635,984 1,272,444 1,043,930 800,233 650,098 556,849 494,621 22.04%
NOSH 488,926 463,558 225,958 223,528 221,121 215,000 215,052 14.65%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 11.00% 10.64% 11.81% 7.64% 8.62% 10.00% 9.84% -
ROE 17.16% 18.43% 24.04% 16.58% 19.46% 18.13% 16.50% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 534.46 484.51 970.11 799.84 676.82 476.93 398.28 5.01%
EPS 58.04 50.82 111.06 59.34 57.22 46.96 37.96 7.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.00 -
NAPS 3.38 2.75 4.62 3.58 2.94 2.59 2.30 6.62%
Adjusted Per Share Value based on latest NOSH - 225,619
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 166.22 144.05 140.85 114.88 96.17 65.89 55.04 20.20%
EPS 18.04 15.07 16.13 8.52 8.13 6.49 5.25 22.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.93 -
NAPS 1.0512 0.8176 0.6708 0.5142 0.4177 0.3578 0.3178 22.04%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 8.75 6.99 10.50 6.63 5.00 3.02 2.53 -
P/RPS 1.64 1.44 1.08 0.83 0.74 0.63 0.64 16.96%
P/EPS 15.08 13.79 9.45 11.17 8.74 6.43 6.66 14.57%
EY 6.63 7.25 10.58 8.95 11.44 15.55 15.00 -12.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.53 -
P/NAPS 2.59 2.54 2.27 1.85 1.70 1.17 1.10 15.32%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 22/03/18 22/03/17 22/03/16 23/03/15 20/03/14 27/03/13 21/03/12 -
Price 8.03 7.25 12.94 6.62 5.92 3.81 2.51 -
P/RPS 1.50 1.50 1.33 0.83 0.87 0.80 0.63 15.54%
P/EPS 13.84 14.31 11.65 11.16 10.35 8.11 6.61 13.09%
EY 7.22 6.99 8.58 8.96 9.67 12.33 15.12 -11.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.58 -
P/NAPS 2.38 2.64 2.80 1.85 2.01 1.47 1.09 13.88%

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