[SCIENTX] YoY TTM Result on 31-Jul-2015 [#4]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jul-2015 [#4]
Profit Trend
QoQ- 0.04%
YoY- 6.56%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 2,626,767 2,403,151 2,200,980 1,801,684 1,590,472 1,229,045 881,025 19.95%
PBT 361,658 317,968 306,332 220,962 186,267 142,980 107,169 22.46%
Tax -67,624 -58,027 -59,765 -58,866 -34,766 -30,483 -19,300 23.22%
NP 294,034 259,941 246,567 162,096 151,501 112,497 87,869 22.28%
-
NP to SH 289,806 255,873 240,865 158,190 148,450 110,284 83,917 22.93%
-
Tax Rate 18.70% 18.25% 19.51% 26.64% 18.66% 21.32% 18.01% -
Total Cost 2,332,733 2,143,210 1,954,413 1,639,588 1,438,971 1,116,548 793,156 19.68%
-
Net Worth 1,765,024 1,527,344 1,175,148 941,638 712,015 621,534 524,532 22.40%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 97,785 75,852 50,363 49,682 46,440 56,639 27,958 23.19%
Div Payout % 33.74% 29.64% 20.91% 31.41% 31.28% 51.36% 33.32% -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 1,765,024 1,527,344 1,175,148 941,638 712,015 621,534 524,532 22.40%
NOSH 488,926 483,558 229,970 225,812 221,122 218,850 214,972 14.66%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 11.19% 10.82% 11.20% 9.00% 9.53% 9.15% 9.97% -
ROE 16.42% 16.75% 20.50% 16.80% 20.85% 17.74% 16.00% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 537.25 500.35 957.07 797.87 719.27 561.59 409.83 4.61%
EPS 59.27 53.27 104.74 70.05 67.13 50.39 39.04 7.20%
DPS 20.00 15.79 22.00 22.00 21.00 26.00 13.00 7.44%
NAPS 3.61 3.18 5.11 4.17 3.22 2.84 2.44 6.74%
Adjusted Per Share Value based on latest NOSH - 225,812
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 169.33 154.92 141.88 116.14 102.53 79.23 56.79 19.96%
EPS 18.68 16.49 15.53 10.20 9.57 7.11 5.41 22.92%
DPS 6.30 4.89 3.25 3.20 2.99 3.65 1.80 23.20%
NAPS 1.1378 0.9846 0.7575 0.607 0.459 0.4007 0.3381 22.40%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 7.90 8.66 12.70 7.10 5.69 5.29 2.40 -
P/RPS 1.47 1.73 1.33 0.89 0.79 0.94 0.59 16.42%
P/EPS 13.33 16.26 12.13 10.14 8.48 10.50 6.15 13.75%
EY 7.50 6.15 8.25 9.87 11.80 9.53 16.27 -12.10%
DY 2.53 1.82 1.73 3.10 3.69 4.91 5.42 -11.91%
P/NAPS 2.19 2.72 2.49 1.70 1.77 1.86 0.98 14.33%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 20/09/18 19/09/17 26/09/16 29/09/15 24/09/14 26/09/13 18/09/12 -
Price 8.57 8.60 6.30 7.05 6.95 5.46 2.45 -
P/RPS 1.60 1.72 0.66 0.88 0.97 0.97 0.60 17.75%
P/EPS 14.46 16.14 6.02 10.06 10.35 10.83 6.28 14.90%
EY 6.92 6.19 16.62 9.94 9.66 9.23 15.93 -12.96%
DY 2.33 1.84 3.49 3.12 3.02 4.76 5.31 -12.82%
P/NAPS 2.37 2.70 1.23 1.69 2.16 1.92 1.00 15.45%

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