Highlights

[SCIENTX] QoQ Quarter Result on 2015-10-31 [#1]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 17-Dec-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 31-Oct-2015  [#1]
Profit Trend QoQ -     24.42%    YoY -     101.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 561,057 543,896 545,429 550,598 452,498 455,250 462,865 13.70%
  QoQ % 3.16% -0.28% -0.94% 21.68% -0.60% -1.65% -
  Horiz. % 121.21% 117.51% 117.84% 118.95% 97.76% 98.35% 100.00%
PBT 69,908 75,791 79,853 80,780 76,996 56,505 47,298 29.79%
  QoQ % -7.76% -5.09% -1.15% 4.91% 36.26% 19.47% -
  Horiz. % 147.80% 160.24% 168.83% 170.79% 162.79% 119.47% 100.00%
Tax -15,377 -13,160 -13,201 -18,027 -27,155 -12,555 -10,185 31.64%
  QoQ % -16.85% 0.31% 26.77% 33.61% -116.29% -23.27% -
  Horiz. % 150.98% 129.21% 129.61% 177.00% 266.62% 123.27% 100.00%
NP 54,531 62,631 66,652 62,753 49,841 43,950 37,113 29.27%
  QoQ % -12.93% -6.03% 6.21% 25.91% 13.40% 18.42% -
  Horiz. % 146.93% 168.76% 179.59% 169.09% 134.30% 118.42% 100.00%
NP to SH 54,135 61,255 64,622 60,853 48,911 42,958 36,054 31.16%
  QoQ % -11.62% -5.21% 6.19% 24.42% 13.86% 19.15% -
  Horiz. % 150.15% 169.90% 179.24% 168.78% 135.66% 119.15% 100.00%
Tax Rate 22.00 % 17.36 % 16.53 % 22.32 % 35.27 % 22.22 % 21.53 % 1.45%
  QoQ % 26.73% 5.02% -25.94% -36.72% 58.73% 3.20% -
  Horiz. % 102.18% 80.63% 76.78% 103.67% 163.82% 103.20% 100.00%
Total Cost 506,526 481,265 478,777 487,845 402,657 411,300 425,752 12.29%
  QoQ % 5.25% 0.52% -1.86% 21.16% -2.10% -3.39% -
  Horiz. % 118.97% 113.04% 112.45% 114.58% 94.58% 96.61% 100.00%
Net Worth 1,175,148 1,135,703 1,044,624 1,007,440 941,638 851,480 807,717 28.43%
  QoQ % 3.47% 8.72% 3.69% 6.99% 10.59% 5.42% -
  Horiz. % 145.49% 140.61% 129.33% 124.73% 116.58% 105.42% 100.00%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 22,997 27,366 - - 29,355 20,327 - -
  QoQ % -15.97% 0.00% 0.00% 0.00% 44.42% 0.00% -
  Horiz. % 113.13% 134.63% 0.00% 0.00% 144.42% 100.00% -
Div Payout % 42.48 % 44.68 % - % - % 60.02 % 47.32 % - % -
  QoQ % -4.92% 0.00% 0.00% 0.00% 26.84% 0.00% -
  Horiz. % 89.77% 94.42% 0.00% 0.00% 126.84% 100.00% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 1,175,148 1,135,703 1,044,624 1,007,440 941,638 851,480 807,717 28.43%
  QoQ % 3.47% 8.72% 3.69% 6.99% 10.59% 5.42% -
  Horiz. % 145.49% 140.61% 129.33% 124.73% 116.58% 105.42% 100.00%
NOSH 229,970 228,052 226,109 225,883 225,812 225,856 225,619 1.28%
  QoQ % 0.84% 0.86% 0.10% 0.03% -0.02% 0.11% -
  Horiz. % 101.93% 101.08% 100.22% 100.12% 100.09% 100.11% 100.00%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 9.72 % 11.52 % 12.22 % 11.40 % 11.01 % 9.65 % 8.02 % 13.69%
  QoQ % -15.63% -5.73% 7.19% 3.54% 14.09% 20.32% -
  Horiz. % 121.20% 143.64% 152.37% 142.14% 137.28% 120.32% 100.00%
ROE 4.61 % 5.39 % 6.19 % 6.04 % 5.19 % 5.05 % 4.46 % 2.23%
  QoQ % -14.47% -12.92% 2.48% 16.38% 2.77% 13.23% -
  Horiz. % 103.36% 120.85% 138.79% 135.43% 116.37% 113.23% 100.00%
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 243.97 238.50 241.22 243.75 200.39 201.57 205.15 12.26%
  QoQ % 2.29% -1.13% -1.04% 21.64% -0.59% -1.75% -
  Horiz. % 118.92% 116.26% 117.58% 118.82% 97.68% 98.25% 100.00%
EPS 23.54 26.86 28.58 26.94 21.66 19.02 15.98 29.50%
  QoQ % -12.36% -6.02% 6.09% 24.38% 13.88% 19.02% -
  Horiz. % 147.31% 168.09% 178.85% 168.59% 135.54% 119.02% 100.00%
DPS 10.00 12.00 0.00 0.00 13.00 9.00 0.00 -
  QoQ % -16.67% 0.00% 0.00% 0.00% 44.44% 0.00% -
  Horiz. % 111.11% 133.33% 0.00% 0.00% 144.44% 100.00% -
NAPS 5.1100 4.9800 4.6200 4.4600 4.1700 3.7700 3.5800 26.80%
  QoQ % 2.61% 7.79% 3.59% 6.95% 10.61% 5.31% -
  Horiz. % 142.74% 139.11% 129.05% 124.58% 116.48% 105.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 108.89 105.56 105.85 106.86 87.82 88.35 89.83 13.70%
  QoQ % 3.15% -0.27% -0.95% 21.68% -0.60% -1.65% -
  Horiz. % 121.22% 117.51% 117.83% 118.96% 97.76% 98.35% 100.00%
EPS 10.51 11.89 12.54 11.81 9.49 8.34 7.00 31.15%
  QoQ % -11.61% -5.18% 6.18% 24.45% 13.79% 19.14% -
  Horiz. % 150.14% 169.86% 179.14% 168.71% 135.57% 119.14% 100.00%
DPS 4.46 5.31 0.00 0.00 5.70 3.95 0.00 -
  QoQ % -16.01% 0.00% 0.00% 0.00% 44.30% 0.00% -
  Horiz. % 112.91% 134.43% 0.00% 0.00% 144.30% 100.00% -
NAPS 2.2807 2.2041 2.0274 1.9552 1.8275 1.6525 1.5676 28.43%
  QoQ % 3.48% 8.72% 3.69% 6.99% 10.59% 5.42% -
  Horiz. % 145.49% 140.60% 129.33% 124.73% 116.58% 105.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 12.7000 12.5000 10.5000 7.6600 7.1000 6.6500 6.6300 -
P/RPS 5.21 5.24 4.35 3.14 3.54 3.30 3.23 37.58%
  QoQ % -0.57% 20.46% 38.54% -11.30% 7.27% 2.17% -
  Horiz. % 161.30% 162.23% 134.67% 97.21% 109.60% 102.17% 100.00%
P/EPS 53.95 46.54 36.74 28.43 32.78 34.96 41.49 19.15%
  QoQ % 15.92% 26.67% 29.23% -13.27% -6.24% -15.74% -
  Horiz. % 130.03% 112.17% 88.55% 68.52% 79.01% 84.26% 100.00%
EY 1.85 2.15 2.72 3.52 3.05 2.86 2.41 -16.18%
  QoQ % -13.95% -20.96% -22.73% 15.41% 6.64% 18.67% -
  Horiz. % 76.76% 89.21% 112.86% 146.06% 126.56% 118.67% 100.00%
DY 0.79 0.96 0.00 0.00 1.83 1.35 0.00 -
  QoQ % -17.71% 0.00% 0.00% 0.00% 35.56% 0.00% -
  Horiz. % 58.52% 71.11% 0.00% 0.00% 135.56% 100.00% -
P/NAPS 2.49 2.51 2.27 1.72 1.70 1.76 1.85 21.93%
  QoQ % -0.80% 10.57% 31.98% 1.18% -3.41% -4.86% -
  Horiz. % 134.59% 135.68% 122.70% 92.97% 91.89% 95.14% 100.00%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 26/09/16 01/06/16 22/03/16 17/12/15 29/09/15 29/06/15 23/03/15 -
Price 6.3000 13.0400 12.9400 9.1500 7.0500 6.7600 6.6200 -
P/RPS 2.58 5.47 5.36 3.75 3.52 3.35 3.23 -13.92%
  QoQ % -52.83% 2.05% 42.93% 6.53% 5.07% 3.72% -
  Horiz. % 79.88% 169.35% 165.94% 116.10% 108.98% 103.72% 100.00%
P/EPS 26.76 48.55 45.28 33.96 32.55 35.54 41.43 -25.30%
  QoQ % -44.88% 7.22% 33.33% 4.33% -8.41% -14.22% -
  Horiz. % 64.59% 117.19% 109.29% 81.97% 78.57% 85.78% 100.00%
EY 3.74 2.06 2.21 2.94 3.07 2.81 2.41 34.08%
  QoQ % 81.55% -6.79% -24.83% -4.23% 9.25% 16.60% -
  Horiz. % 155.19% 85.48% 91.70% 121.99% 127.39% 116.60% 100.00%
DY 1.59 0.92 0.00 0.00 1.84 1.33 0.00 -
  QoQ % 72.83% 0.00% 0.00% 0.00% 38.35% 0.00% -
  Horiz. % 119.55% 69.17% 0.00% 0.00% 138.35% 100.00% -
P/NAPS 1.23 2.62 2.80 2.05 1.69 1.79 1.85 -23.84%
  QoQ % -53.05% -6.43% 36.59% 21.30% -5.59% -3.24% -
  Horiz. % 66.49% 141.62% 151.35% 110.81% 91.35% 96.76% 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.
 


 

323  330  485  804 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.250.00 
 HSI-C5J 0.225-0.03 
 IMPIANA 0.03-0.005 
 HSI-C5H 0.25-0.03 
 EKOVEST 0.72-0.05 
 LAMBO 0.060.00 
 SAPNRG 0.290.00 
 KNM 0.19-0.01 
 EKOVEST-WB 0.23-0.05 
Partners & Brokers