[SCIENTX] YoY TTM 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- 10.5%
YoY- 27.18%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 2,092,421 1,764,587 1,546,314 1,083,816 860,211 790,509 637,886 21.87%
PBT 313,420 199,980 170,470 132,294 103,588 92,401 64,857 29.99%
Tax -71,543 -37,897 -37,522 -25,906 -19,097 -15,851 -6,114 50.61%
NP 241,877 162,083 132,948 106,388 84,491 76,550 58,743 26.57%
-
NP to SH 235,641 158,125 129,871 103,406 81,305 74,298 56,863 26.70%
-
Tax Rate 22.83% 18.95% 22.01% 19.58% 18.44% 17.15% 9.43% -
Total Cost 1,850,544 1,602,504 1,413,366 977,428 775,720 713,959 579,143 21.34%
-
Net Worth 1,135,703 851,480 685,679 585,107 513,732 458,084 404,958 18.73%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 56,721 49,073 59,276 27,956 15,060 30,144 17,230 21.94%
Div Payout % 24.07% 31.03% 45.64% 27.04% 18.52% 40.57% 30.30% -
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 1,135,703 851,480 685,679 585,107 513,732 458,084 404,958 18.73%
NOSH 228,052 225,856 221,186 215,112 214,950 215,063 215,403 0.95%
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 11.56% 9.19% 8.60% 9.82% 9.82% 9.68% 9.21% -
ROE 20.75% 18.57% 18.94% 17.67% 15.83% 16.22% 14.04% -
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 917.52 781.29 699.10 503.84 400.19 367.57 296.14 20.71%
EPS 103.33 70.01 58.72 48.07 37.82 34.55 26.40 25.51%
DPS 25.00 21.73 27.00 13.00 7.00 14.00 8.00 20.89%
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 134.88 113.75 99.68 69.87 55.45 50.96 41.12 21.87%
EPS 15.19 10.19 8.37 6.67 5.24 4.79 3.67 26.68%
DPS 3.66 3.16 3.82 1.80 0.97 1.94 1.11 21.97%
NAPS 0.7321 0.5489 0.442 0.3772 0.3312 0.2953 0.261 18.73%
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 1.36 0.85 0.83 0.71 0.58 0.69 0.49 18.52%
P/EPS 12.10 9.50 9.88 7.45 6.16 7.38 5.49 14.06%
EY 8.27 10.53 10.12 13.43 16.23 13.55 18.21 -12.31%
DY 2.00 3.27 4.66 3.63 3.00 5.49 5.52 -15.55%
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 1.42 0.87 0.83 1.00 0.60 0.73 0.49 19.38%
P/EPS 12.62 9.66 9.90 10.48 6.35 7.82 5.49 14.86%
EY 7.92 10.36 10.11 9.54 15.76 12.80 18.21 -12.94%
DY 1.92 3.21 4.65 2.58 2.92 5.19 5.52 -16.12%
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