Highlights

[SCIENTX] YoY Annualized Quarter Result on 2013-10-31 [#1]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 17-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Oct-2013  [#1]
Profit Trend QoQ -     6.43%    YoY -     17.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 2,138,736 2,202,392 1,724,284 1,459,244 966,464 855,048 746,500 19.16%
  YoY % -2.89% 27.73% 18.16% 50.99% 13.03% 14.54% -
  Horiz. % 286.50% 295.03% 230.98% 195.48% 129.47% 114.54% 100.00%
PBT 265,652 323,120 160,652 151,104 125,316 105,140 84,164 21.09%
  YoY % -17.79% 101.13% 6.32% 20.58% 19.19% 24.92% -
  Horiz. % 315.64% 383.92% 190.88% 179.54% 148.90% 124.92% 100.00%
Tax -53,704 -72,108 -35,884 -31,764 -24,212 -19,580 -14,336 24.60%
  YoY % 25.52% -100.95% -12.97% -31.19% -23.66% -36.58% -
  Horiz. % 374.61% 502.99% 250.31% 221.57% 168.89% 136.58% 100.00%
NP 211,948 251,012 124,768 119,340 101,104 85,560 69,828 20.31%
  YoY % -15.56% 101.18% 4.55% 18.04% 18.17% 22.53% -
  Horiz. % 303.53% 359.47% 178.68% 170.91% 144.79% 122.53% 100.00%
NP to SH 208,228 243,412 121,068 117,372 99,500 82,532 68,020 20.48%
  YoY % -14.45% 101.05% 3.15% 17.96% 20.56% 21.33% -
  Horiz. % 306.13% 357.85% 177.99% 172.56% 146.28% 121.33% 100.00%
Tax Rate 20.22 % 22.32 % 22.34 % 21.02 % 19.32 % 18.62 % 17.03 % 2.90%
  YoY % -9.41% -0.09% 6.28% 8.80% 3.76% 9.34% -
  Horiz. % 118.73% 131.06% 131.18% 123.43% 113.45% 109.34% 100.00%
Total Cost 1,926,788 1,951,380 1,599,516 1,339,904 865,360 769,488 676,672 19.03%
  YoY % -1.26% 22.00% 19.38% 54.84% 12.46% 13.72% -
  Horiz. % 284.74% 288.38% 236.38% 198.01% 127.88% 113.72% 100.00%
Net Worth 1,227,846 1,007,440 767,176 636,833 550,388 488,393 433,207 18.94%
  YoY % 21.88% 31.32% 20.47% 15.71% 12.69% 12.74% -
  Horiz. % 283.43% 232.55% 177.09% 147.00% 127.05% 112.74% 100.00%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - 60,242 51,726 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 16.46% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 116.46% 100.00%
Div Payout % - % - % - % - % - % 72.99 % 76.05 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -4.02% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 95.98% 100.00%
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 1,227,846 1,007,440 767,176 636,833 550,388 488,393 433,207 18.94%
  YoY % 21.88% 31.32% 20.47% 15.71% 12.69% 12.74% -
  Horiz. % 283.43% 232.55% 177.09% 147.00% 127.05% 112.74% 100.00%
NOSH 459,867 225,883 221,088 221,122 214,995 215,151 215,525 13.45%
  YoY % 103.59% 2.17% -0.02% 2.85% -0.07% -0.17% -
  Horiz. % 213.37% 104.81% 102.58% 102.60% 99.75% 99.83% 100.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 9.91 % 11.40 % 7.24 % 8.18 % 10.46 % 10.01 % 9.35 % 0.97%
  YoY % -13.07% 57.46% -11.49% -21.80% 4.50% 7.06% -
  Horiz. % 105.99% 121.93% 77.43% 87.49% 111.87% 107.06% 100.00%
ROE 16.96 % 24.16 % 15.78 % 18.43 % 18.08 % 16.90 % 15.70 % 1.29%
  YoY % -29.80% 53.11% -14.38% 1.94% 6.98% 7.64% -
  Horiz. % 108.03% 153.89% 100.51% 117.39% 115.16% 107.64% 100.00%
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 465.08 975.01 779.91 659.92 449.53 397.42 346.36 5.03%
  YoY % -52.30% 25.02% 18.18% 46.80% 13.11% 14.74% -
  Horiz. % 134.28% 281.50% 225.17% 190.53% 129.79% 114.74% 100.00%
EPS 45.28 107.76 54.76 53.08 46.28 38.36 31.56 6.20%
  YoY % -57.98% 96.79% 3.17% 14.69% 20.65% 21.55% -
  Horiz. % 143.47% 341.44% 173.51% 168.19% 146.64% 121.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 28.00 24.00 -
  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 2.6700 4.4600 3.4700 2.8800 2.5600 2.2700 2.0100 4.84%
  YoY % -40.13% 28.53% 20.49% 12.50% 12.78% 12.94% -
  Horiz. % 132.84% 221.89% 172.64% 143.28% 127.36% 112.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 415.08 427.43 334.64 283.20 187.57 165.94 144.88 19.16%
  YoY % -2.89% 27.73% 18.16% 50.98% 13.03% 14.54% -
  Horiz. % 286.50% 295.02% 230.98% 195.47% 129.47% 114.54% 100.00%
EPS 40.41 47.24 23.50 22.78 19.31 16.02 13.20 20.48%
  YoY % -14.46% 101.02% 3.16% 17.97% 20.54% 21.36% -
  Horiz. % 306.14% 357.88% 178.03% 172.58% 146.29% 121.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 11.69 10.04 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 16.43% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 116.43% 100.00%
NAPS 2.3830 1.9552 1.4889 1.2359 1.0682 0.9479 0.8408 18.94%
  YoY % 21.88% 31.32% 20.47% 15.70% 12.69% 12.74% -
  Horiz. % 283.42% 232.54% 177.08% 146.99% 127.05% 112.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 6.5200 7.6600 7.1500 5.6300 3.2100 2.3400 1.8400 -
P/RPS 1.40 0.79 0.92 0.85 0.71 0.59 0.53 17.56%
  YoY % 77.22% -14.13% 8.24% 19.72% 20.34% 11.32% -
  Horiz. % 264.15% 149.06% 173.58% 160.38% 133.96% 111.32% 100.00%
P/EPS 14.40 7.11 13.06 10.61 6.94 6.10 5.83 16.25%
  YoY % 102.53% -45.56% 23.09% 52.88% 13.77% 4.63% -
  Horiz. % 247.00% 121.96% 224.01% 181.99% 119.04% 104.63% 100.00%
EY 6.94 14.07 7.66 9.43 14.42 16.39 17.15 -13.98%
  YoY % -50.68% 83.68% -18.77% -34.60% -12.02% -4.43% -
  Horiz. % 40.47% 82.04% 44.66% 54.99% 84.08% 95.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 11.97 13.04 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -8.21% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 91.79% 100.00%
P/NAPS 2.44 1.72 2.06 1.95 1.25 1.03 0.92 17.63%
  YoY % 41.86% -16.50% 5.64% 56.00% 21.36% 11.96% -
  Horiz. % 265.22% 186.96% 223.91% 211.96% 135.87% 111.96% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 15/12/16 17/12/15 17/12/14 17/12/13 19/12/12 15/12/11 15/12/10 -
Price 6.9100 9.1500 6.8400 5.6100 3.0500 2.5100 1.8900 -
P/RPS 1.49 0.94 0.88 0.85 0.68 0.63 0.55 18.05%
  YoY % 58.51% 6.82% 3.53% 25.00% 7.94% 14.55% -
  Horiz. % 270.91% 170.91% 160.00% 154.55% 123.64% 114.55% 100.00%
P/EPS 15.26 8.49 12.49 10.57 6.59 6.54 5.99 16.85%
  YoY % 79.74% -32.03% 18.16% 60.39% 0.76% 9.18% -
  Horiz. % 254.76% 141.74% 208.51% 176.46% 110.02% 109.18% 100.00%
EY 6.55 11.78 8.01 9.46 15.17 15.28 16.70 -14.43%
  YoY % -44.40% 47.07% -15.33% -37.64% -0.72% -8.50% -
  Horiz. % 39.22% 70.54% 47.96% 56.65% 90.84% 91.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 11.16 12.70 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -12.13% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 87.87% 100.00%
P/NAPS 2.59 2.05 1.97 1.95 1.19 1.11 0.94 18.38%
  YoY % 26.34% 4.06% 1.03% 63.87% 7.21% 18.09% -
  Horiz. % 275.53% 218.09% 209.57% 207.45% 126.60% 118.09% 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.
 


 

357  292  521  747 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34-0.035 
 HSI-C5J 0.255-0.045 
 HSI-H6Q 0.30+0.035 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 FOCUS 0.16+0.015 
 SAPNRG 0.315+0.005 
 LAMBO 0.065+0.005 
 BJLAND 0.195+0.005 
 REACH 0.195-0.015 
Partners & Brokers