[SCIENTX] YoY Annualized Quarter Result on 31-Oct-2015 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
17-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- 53.87%
YoY- 101.05%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 2,854,556 2,634,728 2,138,736 2,202,392 1,724,284 1,459,244 966,464 19.77%
PBT 290,152 370,264 265,652 323,120 160,652 151,104 125,316 15.01%
Tax -68,784 -76,684 -53,704 -72,108 -35,884 -31,764 -24,212 18.99%
NP 221,368 293,580 211,948 251,012 124,768 119,340 101,104 13.94%
-
NP to SH 214,664 289,608 208,228 243,412 121,068 117,372 99,500 13.66%
-
Tax Rate 23.71% 20.71% 20.22% 22.32% 22.34% 21.02% 19.32% -
Total Cost 2,633,188 2,341,148 1,926,788 1,951,380 1,599,516 1,339,904 865,360 20.36%
-
Net Worth 1,823,695 1,605,708 1,227,846 1,007,440 767,176 636,833 550,388 22.08%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 1,823,695 1,605,708 1,227,846 1,007,440 767,176 636,833 550,388 22.08%
NOSH 488,926 483,647 459,867 225,883 221,088 221,122 214,995 14.66%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 7.75% 11.14% 9.91% 11.40% 7.24% 8.18% 10.46% -
ROE 11.77% 18.04% 16.96% 24.16% 15.78% 18.43% 18.08% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 583.84 544.76 465.08 975.01 779.91 659.92 449.53 4.45%
EPS 43.92 59.88 45.28 107.76 54.76 53.08 46.28 -0.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.73 3.32 2.67 4.46 3.47 2.88 2.56 6.47%
Adjusted Per Share Value based on latest NOSH - 225,883
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 184.01 169.84 137.87 141.97 111.15 94.07 62.30 19.77%
EPS 13.84 18.67 13.42 15.69 7.80 7.57 6.41 13.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1756 1.0351 0.7915 0.6494 0.4945 0.4105 0.3548 22.08%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 8.59 8.90 6.52 7.66 7.15 5.63 3.21 -
P/RPS 1.47 1.63 1.40 0.79 0.92 0.85 0.71 12.88%
P/EPS 19.56 14.86 14.40 7.11 13.06 10.61 6.94 18.84%
EY 5.11 6.73 6.94 14.07 7.66 9.43 14.42 -15.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.68 2.44 1.72 2.06 1.95 1.25 10.69%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 28/12/18 06/12/17 15/12/16 17/12/15 17/12/14 17/12/13 19/12/12 -
Price 9.15 8.58 6.91 9.15 6.84 5.61 3.05 -
P/RPS 1.57 1.57 1.49 0.94 0.88 0.85 0.68 14.95%
P/EPS 20.84 14.33 15.26 8.49 12.49 10.57 6.59 21.14%
EY 4.80 6.98 6.55 11.78 8.01 9.46 15.17 -17.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.58 2.59 2.05 1.97 1.95 1.19 12.78%

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