Highlights

[SCIENTX] QoQ Quarter Result on 2015-04-30 [#3]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 29-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 30-Apr-2015  [#3]
Profit Trend QoQ -     19.15%    YoY -     18.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 545,429 550,598 452,498 455,250 462,865 431,071 415,401 19.85%
  QoQ % -0.94% 21.68% -0.60% -1.65% 7.38% 3.77% -
  Horiz. % 131.30% 132.55% 108.93% 109.59% 111.43% 103.77% 100.00%
PBT 79,853 80,780 76,996 56,505 47,298 40,163 56,014 26.59%
  QoQ % -1.15% 4.91% 36.26% 19.47% 17.77% -28.30% -
  Horiz. % 142.56% 144.21% 137.46% 100.88% 84.44% 71.70% 100.00%
Tax -13,201 -18,027 -27,155 -12,555 -10,185 -8,971 -6,186 65.53%
  QoQ % 26.77% 33.61% -116.29% -23.27% -13.53% -45.02% -
  Horiz. % 213.40% 291.42% 438.98% 202.96% 164.65% 145.02% 100.00%
NP 66,652 62,753 49,841 43,950 37,113 31,192 49,828 21.34%
  QoQ % 6.21% 25.91% 13.40% 18.42% 18.98% -37.40% -
  Horiz. % 133.76% 125.94% 100.03% 88.20% 74.48% 62.60% 100.00%
NP to SH 64,622 60,853 48,911 42,958 36,054 30,267 48,846 20.45%
  QoQ % 6.19% 24.42% 13.86% 19.15% 19.12% -38.04% -
  Horiz. % 132.30% 124.58% 100.13% 87.95% 73.81% 61.96% 100.00%
Tax Rate 16.53 % 22.32 % 35.27 % 22.22 % 21.53 % 22.34 % 11.04 % 30.78%
  QoQ % -25.94% -36.72% 58.73% 3.20% -3.63% 102.36% -
  Horiz. % 149.73% 202.17% 319.47% 201.27% 195.02% 202.36% 100.00%
Total Cost 478,777 487,845 402,657 411,300 425,752 399,879 365,573 19.64%
  QoQ % -1.86% 21.16% -2.10% -3.39% 6.47% 9.38% -
  Horiz. % 130.97% 133.45% 110.14% 112.51% 116.46% 109.38% 100.00%
Net Worth 1,044,624 1,007,440 941,638 851,480 807,717 767,176 712,015 29.03%
  QoQ % 3.69% 6.99% 10.59% 5.42% 5.28% 7.75% -
  Horiz. % 146.71% 141.49% 132.25% 119.59% 113.44% 107.75% 100.00%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - 29,355 20,327 - - 28,745 -
  QoQ % 0.00% 0.00% 44.42% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 102.12% 70.71% 0.00% 0.00% 100.00%
Div Payout % - % - % 60.02 % 47.32 % - % - % 58.85 % -
  QoQ % 0.00% 0.00% 26.84% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 101.99% 80.41% 0.00% 0.00% 100.00%
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 1,044,624 1,007,440 941,638 851,480 807,717 767,176 712,015 29.03%
  QoQ % 3.69% 6.99% 10.59% 5.42% 5.28% 7.75% -
  Horiz. % 146.71% 141.49% 132.25% 119.59% 113.44% 107.75% 100.00%
NOSH 226,109 225,883 225,812 225,856 225,619 221,088 221,122 1.49%
  QoQ % 0.10% 0.03% -0.02% 0.11% 2.05% -0.02% -
  Horiz. % 102.26% 102.15% 102.12% 102.14% 102.03% 99.98% 100.00%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 12.22 % 11.40 % 11.01 % 9.65 % 8.02 % 7.24 % 12.00 % 1.22%
  QoQ % 7.19% 3.54% 14.09% 20.32% 10.77% -39.67% -
  Horiz. % 101.83% 95.00% 91.75% 80.42% 66.83% 60.33% 100.00%
ROE 6.19 % 6.04 % 5.19 % 5.05 % 4.46 % 3.95 % 6.86 % -6.60%
  QoQ % 2.48% 16.38% 2.77% 13.23% 12.91% -42.42% -
  Horiz. % 90.23% 88.05% 75.66% 73.62% 65.01% 57.58% 100.00%
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 241.22 243.75 200.39 201.57 205.15 194.98 187.86 18.08%
  QoQ % -1.04% 21.64% -0.59% -1.75% 5.22% 3.79% -
  Horiz. % 128.40% 129.75% 106.67% 107.30% 109.20% 103.79% 100.00%
EPS 28.58 26.94 21.66 19.02 15.98 13.69 22.09 18.68%
  QoQ % 6.09% 24.38% 13.88% 19.02% 16.73% -38.03% -
  Horiz. % 129.38% 121.96% 98.05% 86.10% 72.34% 61.97% 100.00%
DPS 0.00 0.00 13.00 9.00 0.00 0.00 13.00 -
  QoQ % 0.00% 0.00% 44.44% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 69.23% 0.00% 0.00% 100.00%
NAPS 4.6200 4.4600 4.1700 3.7700 3.5800 3.4700 3.2200 27.13%
  QoQ % 3.59% 6.95% 10.61% 5.31% 3.17% 7.76% -
  Horiz. % 143.48% 138.51% 129.50% 117.08% 111.18% 107.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 105.85 106.86 87.82 88.35 89.83 83.66 80.62 19.84%
  QoQ % -0.95% 21.68% -0.60% -1.65% 7.38% 3.77% -
  Horiz. % 131.29% 132.55% 108.93% 109.59% 111.42% 103.77% 100.00%
EPS 12.54 11.81 9.49 8.34 7.00 5.87 9.48 20.44%
  QoQ % 6.18% 24.45% 13.79% 19.14% 19.25% -38.08% -
  Horiz. % 132.28% 124.58% 100.11% 87.97% 73.84% 61.92% 100.00%
DPS 0.00 0.00 5.70 3.95 0.00 0.00 5.58 -
  QoQ % 0.00% 0.00% 44.30% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 102.15% 70.79% 0.00% 0.00% 100.00%
NAPS 2.0274 1.9552 1.8275 1.6525 1.5676 1.4889 1.3819 29.02%
  QoQ % 3.69% 6.99% 10.59% 5.42% 5.29% 7.74% -
  Horiz. % 146.71% 141.49% 132.25% 119.58% 113.44% 107.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 10.5000 7.6600 7.1000 6.6500 6.6300 7.1500 5.6900 -
P/RPS 4.35 3.14 3.54 3.30 3.23 3.67 3.03 27.18%
  QoQ % 38.54% -11.30% 7.27% 2.17% -11.99% 21.12% -
  Horiz. % 143.56% 103.63% 116.83% 108.91% 106.60% 121.12% 100.00%
P/EPS 36.74 28.43 32.78 34.96 41.49 52.23 25.76 26.62%
  QoQ % 29.23% -13.27% -6.24% -15.74% -20.56% 102.76% -
  Horiz. % 142.62% 110.36% 127.25% 135.71% 161.06% 202.76% 100.00%
EY 2.72 3.52 3.05 2.86 2.41 1.91 3.88 -21.03%
  QoQ % -22.73% 15.41% 6.64% 18.67% 26.18% -50.77% -
  Horiz. % 70.10% 90.72% 78.61% 73.71% 62.11% 49.23% 100.00%
DY 0.00 0.00 1.83 1.35 0.00 0.00 2.28 -
  QoQ % 0.00% 0.00% 35.56% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.26% 59.21% 0.00% 0.00% 100.00%
P/NAPS 2.27 1.72 1.70 1.76 1.85 2.06 1.77 17.99%
  QoQ % 31.98% 1.18% -3.41% -4.86% -10.19% 16.38% -
  Horiz. % 128.25% 97.18% 96.05% 99.44% 104.52% 116.38% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 22/03/16 17/12/15 29/09/15 29/06/15 23/03/15 17/12/14 24/09/14 -
Price 12.9400 9.1500 7.0500 6.7600 6.6200 6.8400 6.9500 -
P/RPS 5.36 3.75 3.52 3.35 3.23 3.51 3.70 27.94%
  QoQ % 42.93% 6.53% 5.07% 3.72% -7.98% -5.14% -
  Horiz. % 144.86% 101.35% 95.14% 90.54% 87.30% 94.86% 100.00%
P/EPS 45.28 33.96 32.55 35.54 41.43 49.96 31.46 27.39%
  QoQ % 33.33% 4.33% -8.41% -14.22% -17.07% 58.80% -
  Horiz. % 143.93% 107.95% 103.46% 112.97% 131.69% 158.80% 100.00%
EY 2.21 2.94 3.07 2.81 2.41 2.00 3.18 -21.49%
  QoQ % -24.83% -4.23% 9.25% 16.60% 20.50% -37.11% -
  Horiz. % 69.50% 92.45% 96.54% 88.36% 75.79% 62.89% 100.00%
DY 0.00 0.00 1.84 1.33 0.00 0.00 1.87 -
  QoQ % 0.00% 0.00% 38.35% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 98.40% 71.12% 0.00% 0.00% 100.00%
P/NAPS 2.80 2.05 1.69 1.79 1.85 1.97 2.16 18.83%
  QoQ % 36.59% 21.30% -5.59% -3.24% -6.09% -8.80% -
  Horiz. % 129.63% 94.91% 78.24% 82.87% 85.65% 91.20% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers