Highlights

[SCIENTX] QoQ Quarter Result on 2015-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 23-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 31-Jan-2015  [#2]
Profit Trend QoQ -     19.12%    YoY -     6.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 550,598 452,498 455,250 462,865 431,071 415,401 426,770 18.46%
  QoQ % 21.68% -0.60% -1.65% 7.38% 3.77% -2.66% -
  Horiz. % 129.02% 106.03% 106.67% 108.46% 101.01% 97.34% 100.00%
PBT 80,780 76,996 56,505 47,298 40,163 56,014 48,077 41.20%
  QoQ % 4.91% 36.26% 19.47% 17.77% -28.30% 16.51% -
  Horiz. % 168.02% 160.15% 117.53% 98.38% 83.54% 116.51% 100.00%
Tax -18,027 -27,155 -12,555 -10,185 -8,971 -6,186 -10,912 39.62%
  QoQ % 33.61% -116.29% -23.27% -13.53% -45.02% 43.31% -
  Horiz. % 165.20% 248.85% 115.06% 93.34% 82.21% 56.69% 100.00%
NP 62,753 49,841 43,950 37,113 31,192 49,828 37,165 41.66%
  QoQ % 25.91% 13.40% 18.42% 18.98% -37.40% 34.07% -
  Horiz. % 168.85% 134.11% 118.26% 99.86% 83.93% 134.07% 100.00%
NP to SH 60,853 48,911 42,958 36,054 30,267 48,846 36,341 40.88%
  QoQ % 24.42% 13.86% 19.15% 19.12% -38.04% 34.41% -
  Horiz. % 167.45% 134.59% 118.21% 99.21% 83.29% 134.41% 100.00%
Tax Rate 22.32 % 35.27 % 22.22 % 21.53 % 22.34 % 11.04 % 22.70 % -1.12%
  QoQ % -36.72% 58.73% 3.20% -3.63% 102.36% -51.37% -
  Horiz. % 98.33% 155.37% 97.89% 94.85% 98.41% 48.63% 100.00%
Total Cost 487,845 402,657 411,300 425,752 399,879 365,573 389,605 16.13%
  QoQ % 21.16% -2.10% -3.39% 6.47% 9.38% -6.17% -
  Horiz. % 125.22% 103.35% 105.57% 109.28% 102.64% 93.83% 100.00%
Net Worth 1,007,440 941,638 851,480 807,717 767,176 712,015 685,679 29.15%
  QoQ % 6.99% 10.59% 5.42% 5.28% 7.75% 3.84% -
  Horiz. % 146.93% 137.33% 124.18% 117.80% 111.89% 103.84% 100.00%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - 29,355 20,327 - - 28,745 17,694 -
  QoQ % 0.00% 44.42% 0.00% 0.00% 0.00% 62.45% -
  Horiz. % 0.00% 165.90% 114.88% 0.00% 0.00% 162.45% 100.00%
Div Payout % - % 60.02 % 47.32 % - % - % 58.85 % 48.69 % -
  QoQ % 0.00% 26.84% 0.00% 0.00% 0.00% 20.87% -
  Horiz. % 0.00% 123.27% 97.19% 0.00% 0.00% 120.87% 100.00%
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 1,007,440 941,638 851,480 807,717 767,176 712,015 685,679 29.15%
  QoQ % 6.99% 10.59% 5.42% 5.28% 7.75% 3.84% -
  Horiz. % 146.93% 137.33% 124.18% 117.80% 111.89% 103.84% 100.00%
NOSH 225,883 225,812 225,856 225,619 221,088 221,122 221,186 1.41%
  QoQ % 0.03% -0.02% 0.11% 2.05% -0.02% -0.03% -
  Horiz. % 102.12% 102.09% 102.11% 102.00% 99.96% 99.97% 100.00%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 11.40 % 11.01 % 9.65 % 8.02 % 7.24 % 12.00 % 8.71 % 19.59%
  QoQ % 3.54% 14.09% 20.32% 10.77% -39.67% 37.77% -
  Horiz. % 130.88% 126.41% 110.79% 92.08% 83.12% 137.77% 100.00%
ROE 6.04 % 5.19 % 5.05 % 4.46 % 3.95 % 6.86 % 5.30 % 9.08%
  QoQ % 16.38% 2.77% 13.23% 12.91% -42.42% 29.43% -
  Horiz. % 113.96% 97.92% 95.28% 84.15% 74.53% 129.43% 100.00%
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 243.75 200.39 201.57 205.15 194.98 187.86 192.95 16.81%
  QoQ % 21.64% -0.59% -1.75% 5.22% 3.79% -2.64% -
  Horiz. % 126.33% 103.86% 104.47% 106.32% 101.05% 97.36% 100.00%
EPS 26.94 21.66 19.02 15.98 13.69 22.09 16.43 38.93%
  QoQ % 24.38% 13.88% 19.02% 16.73% -38.03% 34.45% -
  Horiz. % 163.97% 131.83% 115.76% 97.26% 83.32% 134.45% 100.00%
DPS 0.00 13.00 9.00 0.00 0.00 13.00 8.00 -
  QoQ % 0.00% 44.44% 0.00% 0.00% 0.00% 62.50% -
  Horiz. % 0.00% 162.50% 112.50% 0.00% 0.00% 162.50% 100.00%
NAPS 4.4600 4.1700 3.7700 3.5800 3.4700 3.2200 3.1000 27.36%
  QoQ % 6.95% 10.61% 5.31% 3.17% 7.76% 3.87% -
  Horiz. % 143.87% 134.52% 121.61% 115.48% 111.94% 103.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 106.86 87.82 88.35 89.83 83.66 80.62 82.83 18.45%
  QoQ % 21.68% -0.60% -1.65% 7.38% 3.77% -2.67% -
  Horiz. % 129.01% 106.02% 106.66% 108.45% 101.00% 97.33% 100.00%
EPS 11.81 9.49 8.34 7.00 5.87 9.48 7.05 40.92%
  QoQ % 24.45% 13.79% 19.14% 19.25% -38.08% 34.47% -
  Horiz. % 167.52% 134.61% 118.30% 99.29% 83.26% 134.47% 100.00%
DPS 0.00 5.70 3.95 0.00 0.00 5.58 3.43 -
  QoQ % 0.00% 44.30% 0.00% 0.00% 0.00% 62.68% -
  Horiz. % 0.00% 166.18% 115.16% 0.00% 0.00% 162.68% 100.00%
NAPS 1.9552 1.8275 1.6525 1.5676 1.4889 1.3819 1.3307 29.15%
  QoQ % 6.99% 10.59% 5.42% 5.29% 7.74% 3.85% -
  Horiz. % 146.93% 137.33% 124.18% 117.80% 111.89% 103.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 7.6600 7.1000 6.6500 6.6300 7.1500 5.6900 5.8000 -
P/RPS 3.14 3.54 3.30 3.23 3.67 3.03 3.01 2.85%
  QoQ % -11.30% 7.27% 2.17% -11.99% 21.12% 0.66% -
  Horiz. % 104.32% 117.61% 109.63% 107.31% 121.93% 100.66% 100.00%
P/EPS 28.43 32.78 34.96 41.49 52.23 25.76 35.30 -13.40%
  QoQ % -13.27% -6.24% -15.74% -20.56% 102.76% -27.03% -
  Horiz. % 80.54% 92.86% 99.04% 117.54% 147.96% 72.97% 100.00%
EY 3.52 3.05 2.86 2.41 1.91 3.88 2.83 15.61%
  QoQ % 15.41% 6.64% 18.67% 26.18% -50.77% 37.10% -
  Horiz. % 124.38% 107.77% 101.06% 85.16% 67.49% 137.10% 100.00%
DY 0.00 1.83 1.35 0.00 0.00 2.28 1.38 -
  QoQ % 0.00% 35.56% 0.00% 0.00% 0.00% 65.22% -
  Horiz. % 0.00% 132.61% 97.83% 0.00% 0.00% 165.22% 100.00%
P/NAPS 1.72 1.70 1.76 1.85 2.06 1.77 1.87 -5.41%
  QoQ % 1.18% -3.41% -4.86% -10.19% 16.38% -5.35% -
  Horiz. % 91.98% 90.91% 94.12% 98.93% 110.16% 94.65% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 17/12/15 29/09/15 29/06/15 23/03/15 17/12/14 24/09/14 19/06/14 -
Price 9.1500 7.0500 6.7600 6.6200 6.8400 6.9500 5.8100 -
P/RPS 3.75 3.52 3.35 3.23 3.51 3.70 3.01 15.74%
  QoQ % 6.53% 5.07% 3.72% -7.98% -5.14% 22.92% -
  Horiz. % 124.58% 116.94% 111.30% 107.31% 116.61% 122.92% 100.00%
P/EPS 33.96 32.55 35.54 41.43 49.96 31.46 35.36 -2.65%
  QoQ % 4.33% -8.41% -14.22% -17.07% 58.80% -11.03% -
  Horiz. % 96.04% 92.05% 100.51% 117.17% 141.29% 88.97% 100.00%
EY 2.94 3.07 2.81 2.41 2.00 3.18 2.83 2.57%
  QoQ % -4.23% 9.25% 16.60% 20.50% -37.11% 12.37% -
  Horiz. % 103.89% 108.48% 99.29% 85.16% 70.67% 112.37% 100.00%
DY 0.00 1.84 1.33 0.00 0.00 1.87 1.38 -
  QoQ % 0.00% 38.35% 0.00% 0.00% 0.00% 35.51% -
  Horiz. % 0.00% 133.33% 96.38% 0.00% 0.00% 135.51% 100.00%
P/NAPS 2.05 1.69 1.79 1.85 1.97 2.16 1.87 6.30%
  QoQ % 21.30% -5.59% -3.24% -6.09% -8.80% 15.51% -
  Horiz. % 109.63% 90.37% 95.72% 98.93% 105.35% 115.51% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers