Highlights

[SCIENTX] YoY Annualized Quarter Result on 2014-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 20-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Jan-2014  [#2]
Profit Trend QoQ -     7.80%    YoY -     25.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 2,241,864 2,192,054 1,787,872 1,496,602 1,025,400 856,502 763,022 19.66%
  YoY % 2.27% 22.61% 19.46% 45.95% 19.72% 12.25% -
  Horiz. % 293.81% 287.29% 234.31% 196.14% 134.39% 112.25% 100.00%
PBT 296,490 321,266 174,922 164,352 129,048 104,248 89,612 22.05%
  YoY % -7.71% 83.66% 6.43% 27.36% 23.79% 16.33% -
  Horiz. % 330.86% 358.51% 195.20% 183.40% 144.01% 116.33% 100.00%
Tax -57,878 -62,456 -38,312 -35,336 -26,498 -19,948 -15,226 24.90%
  YoY % 7.33% -63.02% -8.42% -33.35% -32.84% -31.01% -
  Horiz. % 380.13% 410.19% 251.62% 232.08% 174.03% 131.01% 100.00%
NP 238,612 258,810 136,610 129,016 102,550 84,300 74,386 21.42%
  YoY % -7.80% 89.45% 5.89% 25.81% 21.65% 13.33% -
  Horiz. % 320.78% 347.93% 183.65% 173.44% 137.86% 113.33% 100.00%
NP to SH 234,498 250,950 132,642 126,526 100,964 81,634 72,162 21.68%
  YoY % -6.56% 89.19% 4.83% 25.32% 23.68% 13.13% -
  Horiz. % 324.96% 347.76% 183.81% 175.34% 139.91% 113.13% 100.00%
Tax Rate 19.52 % 19.44 % 21.90 % 21.50 % 20.53 % 19.14 % 16.99 % 2.34%
  YoY % 0.41% -11.23% 1.86% 4.72% 7.26% 12.65% -
  Horiz. % 114.89% 114.42% 128.90% 126.55% 120.84% 112.65% 100.00%
Total Cost 2,003,252 1,933,244 1,651,262 1,367,586 922,850 772,202 688,636 19.46%
  YoY % 3.62% 17.08% 20.74% 48.19% 19.51% 12.14% -
  Horiz. % 290.90% 280.74% 239.79% 198.59% 134.01% 112.14% 100.00%
Net Worth 1,272,444 1,043,930 800,233 650,098 556,849 494,621 437,280 19.47%
  YoY % 21.89% 30.45% 23.09% 16.75% 12.58% 13.11% -
  Horiz. % 290.99% 238.73% 183.00% 148.67% 127.34% 113.11% 100.00%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - 30,107 25,849 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 16.47% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 116.47% 100.00%
Div Payout % - % - % - % - % - % 36.88 % 35.82 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 2.96% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 102.96% 100.00%
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 1,272,444 1,043,930 800,233 650,098 556,849 494,621 437,280 19.47%
  YoY % 21.89% 30.45% 23.09% 16.75% 12.58% 13.11% -
  Horiz. % 290.99% 238.73% 183.00% 148.67% 127.34% 113.11% 100.00%
NOSH 462,707 225,958 223,528 221,121 215,000 215,052 215,408 13.58%
  YoY % 104.77% 1.09% 1.09% 2.85% -0.02% -0.17% -
  Horiz. % 214.80% 104.90% 103.77% 102.65% 99.81% 99.83% 100.00%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 10.64 % 11.81 % 7.64 % 8.62 % 10.00 % 9.84 % 9.75 % 1.47%
  YoY % -9.91% 54.58% -11.37% -13.80% 1.63% 0.92% -
  Horiz. % 109.13% 121.13% 78.36% 88.41% 102.56% 100.92% 100.00%
ROE 18.43 % 24.04 % 16.58 % 19.46 % 18.13 % 16.50 % 16.50 % 1.86%
  YoY % -23.34% 44.99% -14.80% 7.34% 9.88% 0.00% -
  Horiz. % 111.70% 145.70% 100.48% 117.94% 109.88% 100.00% 100.00%
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 484.51 970.11 799.84 676.82 476.93 398.28 354.22 5.35%
  YoY % -50.06% 21.29% 18.18% 41.91% 19.75% 12.44% -
  Horiz. % 136.78% 273.87% 225.80% 191.07% 134.64% 112.44% 100.00%
EPS 50.82 111.06 59.34 57.22 46.96 37.96 33.50 7.19%
  YoY % -54.24% 87.16% 3.70% 21.85% 23.71% 13.31% -
  Horiz. % 151.70% 331.52% 177.13% 170.81% 140.18% 113.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 14.00 12.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 16.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 116.67% 100.00%
NAPS 2.7500 4.6200 3.5800 2.9400 2.5900 2.3000 2.0300 5.18%
  YoY % -40.48% 29.05% 21.77% 13.51% 12.61% 13.30% -
  Horiz. % 135.47% 227.59% 176.35% 144.83% 127.59% 113.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,864
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 433.74 424.11 345.91 289.55 198.39 165.71 147.63 19.66%
  YoY % 2.27% 22.61% 19.46% 45.95% 19.72% 12.25% -
  Horiz. % 293.80% 287.28% 234.31% 196.13% 134.38% 112.25% 100.00%
EPS 45.37 48.55 25.66 24.48 19.53 15.79 13.96 21.68%
  YoY % -6.55% 89.20% 4.82% 25.35% 23.69% 13.11% -
  Horiz. % 325.00% 347.78% 183.81% 175.36% 139.90% 113.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 5.82 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 16.40% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 116.40% 100.00%
NAPS 2.4619 2.0197 1.5482 1.2578 1.0774 0.9570 0.8460 19.47%
  YoY % 21.89% 30.45% 23.09% 16.74% 12.58% 13.12% -
  Horiz. % 291.00% 238.74% 183.00% 148.68% 127.35% 113.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 6.9900 10.5000 6.6300 5.0000 3.0200 2.5300 1.9800 -
P/RPS 1.44 1.08 0.83 0.74 0.63 0.64 0.56 17.03%
  YoY % 33.33% 30.12% 12.16% 17.46% -1.56% 14.29% -
  Horiz. % 257.14% 192.86% 148.21% 132.14% 112.50% 114.29% 100.00%
P/EPS 13.79 9.45 11.17 8.74 6.43 6.66 5.91 15.15%
  YoY % 45.93% -15.40% 27.80% 35.93% -3.45% 12.69% -
  Horiz. % 233.33% 159.90% 189.00% 147.88% 108.80% 112.69% 100.00%
EY 7.25 10.58 8.95 11.44 15.55 15.00 16.92 -13.16%
  YoY % -31.47% 18.21% -21.77% -26.43% 3.67% -11.35% -
  Horiz. % 42.85% 62.53% 52.90% 67.61% 91.90% 88.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.53 6.06 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -8.75% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 91.25% 100.00%
P/NAPS 2.54 2.27 1.85 1.70 1.17 1.10 0.98 17.18%
  YoY % 11.89% 22.70% 8.82% 45.30% 6.36% 12.24% -
  Horiz. % 259.18% 231.63% 188.78% 173.47% 119.39% 112.24% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 22/03/17 22/03/16 23/03/15 20/03/14 27/03/13 21/03/12 15/03/11 -
Price 7.2500 12.9400 6.6200 5.9200 3.8100 2.5100 2.6500 -
P/RPS 1.50 1.33 0.83 0.87 0.80 0.63 0.75 12.23%
  YoY % 12.78% 60.24% -4.60% 8.75% 26.98% -16.00% -
  Horiz. % 200.00% 177.33% 110.67% 116.00% 106.67% 84.00% 100.00%
P/EPS 14.31 11.65 11.16 10.35 8.11 6.61 7.91 10.38%
  YoY % 22.83% 4.39% 7.83% 27.62% 22.69% -16.43% -
  Horiz. % 180.91% 147.28% 141.09% 130.85% 102.53% 83.57% 100.00%
EY 6.99 8.58 8.96 9.67 12.33 15.12 12.64 -9.39%
  YoY % -18.53% -4.24% -7.34% -21.57% -18.45% 19.62% -
  Horiz. % 55.30% 67.88% 70.89% 76.50% 97.55% 119.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.58 4.53 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 23.18% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 123.18% 100.00%
P/NAPS 2.64 2.80 1.85 2.01 1.47 1.09 1.31 12.38%
  YoY % -5.71% 51.35% -7.96% 36.73% 34.86% -16.79% -
  Horiz. % 201.53% 213.74% 141.22% 153.44% 112.21% 83.21% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS