Highlights

[SCIENTX] QoQ TTM Result on 2016-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 22-Mar-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 31-Jan-2016  [#2]
Profit Trend QoQ -     15.13%    YoY -     43.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 2,185,066 2,200,980 2,092,421 2,003,775 1,921,211 1,801,684 1,764,587 15.24%
  QoQ % -0.72% 5.19% 4.42% 4.30% 6.63% 2.10% -
  Horiz. % 123.83% 124.73% 118.58% 113.55% 108.88% 102.10% 100.00%
PBT 291,965 306,332 313,420 294,134 261,579 220,962 199,980 28.55%
  QoQ % -4.69% -2.26% 6.56% 12.45% 18.38% 10.49% -
  Horiz. % 146.00% 153.18% 156.73% 147.08% 130.80% 110.49% 100.00%
Tax -55,164 -59,765 -71,543 -70,938 -67,922 -58,866 -37,897 28.29%
  QoQ % 7.70% 16.46% -0.85% -4.44% -15.38% -55.33% -
  Horiz. % 145.56% 157.70% 188.78% 187.19% 179.23% 155.33% 100.00%
NP 236,801 246,567 241,877 223,196 193,657 162,096 162,083 28.61%
  QoQ % -3.96% 1.94% 8.37% 15.25% 19.47% 0.01% -
  Horiz. % 146.10% 152.12% 149.23% 137.70% 119.48% 100.01% 100.00%
NP to SH 232,069 240,865 235,641 217,344 188,776 158,190 158,125 28.99%
  QoQ % -3.65% 2.22% 8.42% 15.13% 19.33% 0.04% -
  Horiz. % 146.76% 152.33% 149.02% 137.45% 119.38% 100.04% 100.00%
Tax Rate 18.89 % 19.51 % 22.83 % 24.12 % 25.97 % 26.64 % 18.95 % -0.21%
  QoQ % -3.18% -14.54% -5.35% -7.12% -2.52% 40.58% -
  Horiz. % 99.68% 102.96% 120.47% 127.28% 137.04% 140.58% 100.00%
Total Cost 1,948,265 1,954,413 1,850,544 1,780,579 1,727,554 1,639,588 1,602,504 13.84%
  QoQ % -0.31% 5.61% 3.93% 3.07% 5.37% 2.31% -
  Horiz. % 121.58% 121.96% 115.48% 111.11% 107.80% 102.31% 100.00%
Net Worth 1,227,846 1,175,148 1,135,703 1,044,624 1,007,440 941,638 851,480 27.50%
  QoQ % 4.48% 3.47% 8.72% 3.69% 6.99% 10.59% -
  Horiz. % 144.20% 138.01% 133.38% 122.68% 118.32% 110.59% 100.00%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 50,363 50,363 56,721 49,682 49,682 49,682 49,073 1.74%
  QoQ % 0.00% -11.21% 14.17% 0.00% 0.00% 1.24% -
  Horiz. % 102.63% 102.63% 115.59% 101.24% 101.24% 101.24% 100.00%
Div Payout % 21.70 % 20.91 % 24.07 % 22.86 % 26.32 % 31.41 % 31.03 % -21.13%
  QoQ % 3.78% -13.13% 5.29% -13.15% -16.21% 1.22% -
  Horiz. % 69.93% 67.39% 77.57% 73.67% 84.82% 101.22% 100.00%
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 1,227,846 1,175,148 1,135,703 1,044,624 1,007,440 941,638 851,480 27.50%
  QoQ % 4.48% 3.47% 8.72% 3.69% 6.99% 10.59% -
  Horiz. % 144.20% 138.01% 133.38% 122.68% 118.32% 110.59% 100.00%
NOSH 459,867 229,970 228,052 226,109 225,883 225,812 225,856 60.30%
  QoQ % 99.97% 0.84% 0.86% 0.10% 0.03% -0.02% -
  Horiz. % 203.61% 101.82% 100.97% 100.11% 100.01% 99.98% 100.00%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 10.84 % 11.20 % 11.56 % 11.14 % 10.08 % 9.00 % 9.19 % 11.58%
  QoQ % -3.21% -3.11% 3.77% 10.52% 12.00% -2.07% -
  Horiz. % 117.95% 121.87% 125.79% 121.22% 109.68% 97.93% 100.00%
ROE 18.90 % 20.50 % 20.75 % 20.81 % 18.74 % 16.80 % 18.57 % 1.18%
  QoQ % -7.80% -1.20% -0.29% 11.05% 11.55% -9.53% -
  Horiz. % 101.78% 110.39% 111.74% 112.06% 100.92% 90.47% 100.00%
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 475.15 957.07 917.52 886.20 850.53 797.87 781.29 -28.11%
  QoQ % -50.35% 4.31% 3.53% 4.19% 6.60% 2.12% -
  Horiz. % 60.82% 122.50% 117.44% 113.43% 108.86% 102.12% 100.00%
EPS 50.46 104.74 103.33 96.12 83.57 70.05 70.01 -19.53%
  QoQ % -51.82% 1.36% 7.50% 15.02% 19.30% 0.06% -
  Horiz. % 72.08% 149.61% 147.59% 137.29% 119.37% 100.06% 100.00%
DPS 10.95 22.00 25.00 22.00 22.00 22.00 21.73 -36.54%
  QoQ % -50.23% -12.00% 13.64% 0.00% 0.00% 1.24% -
  Horiz. % 50.39% 101.24% 115.05% 101.24% 101.24% 101.24% 100.00%
NAPS 2.6700 5.1100 4.9800 4.6200 4.4600 4.1700 3.7700 -20.46%
  QoQ % -47.75% 2.61% 7.79% 3.59% 6.95% 10.61% -
  Horiz. % 70.82% 135.54% 132.10% 122.55% 118.30% 110.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 423.56 426.65 405.60 388.42 372.42 349.25 342.06 15.24%
  QoQ % -0.72% 5.19% 4.42% 4.30% 6.63% 2.10% -
  Horiz. % 123.83% 124.73% 118.58% 113.55% 108.88% 102.10% 100.00%
EPS 44.99 46.69 45.68 42.13 36.59 30.66 30.65 29.01%
  QoQ % -3.64% 2.21% 8.43% 15.14% 19.34% 0.03% -
  Horiz. % 146.79% 152.33% 149.04% 137.46% 119.38% 100.03% 100.00%
DPS 9.76 9.76 11.00 9.63 9.63 9.63 9.51 1.74%
  QoQ % 0.00% -11.27% 14.23% 0.00% 0.00% 1.26% -
  Horiz. % 102.63% 102.63% 115.67% 101.26% 101.26% 101.26% 100.00%
NAPS 2.3801 2.2780 2.2015 2.0249 1.9529 1.8253 1.6506 27.49%
  QoQ % 4.48% 3.47% 8.72% 3.69% 6.99% 10.58% -
  Horiz. % 144.20% 138.01% 133.38% 122.68% 118.31% 110.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 6.5200 12.7000 12.5000 10.5000 7.6600 7.1000 6.6500 -
P/RPS 1.37 1.33 1.36 1.18 0.90 0.89 0.85 37.27%
  QoQ % 3.01% -2.21% 15.25% 31.11% 1.12% 4.71% -
  Horiz. % 161.18% 156.47% 160.00% 138.82% 105.88% 104.71% 100.00%
P/EPS 12.92 12.13 12.10 10.92 9.17 10.14 9.50 22.64%
  QoQ % 6.51% 0.25% 10.81% 19.08% -9.57% 6.74% -
  Horiz. % 136.00% 127.68% 127.37% 114.95% 96.53% 106.74% 100.00%
EY 7.74 8.25 8.27 9.15 10.91 9.87 10.53 -18.48%
  QoQ % -6.18% -0.24% -9.62% -16.13% 10.54% -6.27% -
  Horiz. % 73.50% 78.35% 78.54% 86.89% 103.61% 93.73% 100.00%
DY 1.68 1.73 2.00 2.10 2.87 3.10 3.27 -35.72%
  QoQ % -2.89% -13.50% -4.76% -26.83% -7.42% -5.20% -
  Horiz. % 51.38% 52.91% 61.16% 64.22% 87.77% 94.80% 100.00%
P/NAPS 2.44 2.49 2.51 2.27 1.72 1.70 1.76 24.21%
  QoQ % -2.01% -0.80% 10.57% 31.98% 1.18% -3.41% -
  Horiz. % 138.64% 141.48% 142.61% 128.98% 97.73% 96.59% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 15/12/16 26/09/16 01/06/16 22/03/16 17/12/15 29/09/15 29/06/15 -
Price 6.9100 6.3000 13.0400 12.9400 9.1500 7.0500 6.7600 -
P/RPS 1.45 0.66 1.42 1.46 1.08 0.88 0.87 40.35%
  QoQ % 119.70% -53.52% -2.74% 35.19% 22.73% 1.15% -
  Horiz. % 166.67% 75.86% 163.22% 167.82% 124.14% 101.15% 100.00%
P/EPS 13.69 6.02 12.62 13.46 10.95 10.06 9.66 26.04%
  QoQ % 127.41% -52.30% -6.24% 22.92% 8.85% 4.14% -
  Horiz. % 141.72% 62.32% 130.64% 139.34% 113.35% 104.14% 100.00%
EY 7.30 16.62 7.92 7.43 9.13 9.94 10.36 -20.73%
  QoQ % -56.08% 109.85% 6.59% -18.62% -8.15% -4.05% -
  Horiz. % 70.46% 160.42% 76.45% 71.72% 88.13% 95.95% 100.00%
DY 1.58 3.49 1.92 1.70 2.40 3.12 3.21 -37.53%
  QoQ % -54.73% 81.77% 12.94% -29.17% -23.08% -2.80% -
  Horiz. % 49.22% 108.72% 59.81% 52.96% 74.77% 97.20% 100.00%
P/NAPS 2.59 1.23 2.62 2.80 2.05 1.69 1.79 27.78%
  QoQ % 110.57% -53.05% -6.43% 36.59% 21.30% -5.59% -
  Horiz. % 144.69% 68.72% 146.37% 156.42% 114.53% 94.41% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

298  640  530  773 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.17-0.065 
 CAREPLS 1.76+0.27 
 COMFORT 3.84+0.41 
 SUPERMX-HB 0.19-0.045 
 MQTECH 0.0850.00 
 AT 0.085+0.005 
 IRIS 0.25-0.02 
 HLT-WA 0.45+0.04 
 HLT 0.73+0.075 
 VIVOCOM 0.040.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers