Highlights

[SCIENTX] YoY Cumulative 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 -     115.60%    YoY -     25.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 1,120,932 1,096,027 893,936 748,301 512,700 428,251 381,511 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 148,245 160,633 87,461 82,176 64,524 52,124 44,806 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 -28,939 -31,228 -19,156 -17,668 -13,249 -9,974 -7,613 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 119,306 129,405 68,305 64,508 51,275 42,150 37,193 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 117,249 125,475 66,321 63,263 50,482 40,817 36,081 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 1,001,626 966,622 825,631 683,793 461,425 386,101 344,318 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 - - - - - 15,053 12,924 -
  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 9.21 % 12.02 % 8.29 % 9.73 % 9.07 % 8.25 % 8.25 % 1.85%
  YoY % -23.38% 44.99% -14.80% 7.28% 9.94% 0.00% -
  Horiz. % 111.64% 145.70% 100.48% 117.94% 109.94% 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 242.26 485.06 399.92 338.41 238.47 199.14 177.11 5.35%
  YoY % -50.06% 21.29% 18.18% 41.91% 19.75% 12.44% -
  Horiz. % 136.79% 273.88% 225.80% 191.07% 134.65% 112.44% 100.00%
EPS 25.41 55.53 29.67 28.61 23.48 18.98 16.75 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 7.00 6.00 -
  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 - 515,876
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 217.29 212.46 173.28 145.05 99.38 83.01 73.95 19.66%
  YoY % 2.27% 22.61% 19.46% 45.95% 19.72% 12.25% -
  Horiz. % 293.83% 287.30% 234.32% 196.15% 134.39% 112.25% 100.00%
EPS 22.73 24.32 12.86 12.26 9.79 7.91 6.99 21.70%
  YoY % -6.54% 89.11% 4.89% 25.23% 23.77% 13.16% -
  Horiz. % 325.18% 347.93% 183.98% 175.39% 140.06% 113.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.92 2.51 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 16.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 116.33% 100.00%
NAPS 2.4666 2.0236 1.5512 1.2602 1.0794 0.9588 0.8476 19.47%
  YoY % 21.89% 30.45% 23.09% 16.75% 12.58% 13.12% -
  Horiz. % 291.01% 238.74% 183.01% 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 2.89 2.16 1.66 1.48 1.27 1.27 1.12 17.10%
  YoY % 33.80% 30.12% 12.16% 16.54% 0.00% 13.39% -
  Horiz. % 258.04% 192.86% 148.21% 132.14% 113.39% 113.39% 100.00%
P/EPS 27.59 18.91 22.35 17.48 12.86 13.33 11.82 15.16%
  YoY % 45.90% -15.39% 27.86% 35.93% -3.53% 12.77% -
  Horiz. % 233.42% 159.98% 189.09% 147.88% 108.80% 112.77% 100.00%
EY 3.63 5.29 4.48 5.72 7.77 7.50 8.46 -13.14%
  YoY % -31.38% 18.08% -21.68% -26.38% 3.60% -11.35% -
  Horiz. % 42.91% 62.53% 52.96% 67.61% 91.84% 88.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.77 3.03 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -8.58% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 91.42% 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 2.99 2.67 1.66 1.75 1.60 1.26 1.50 12.17%
  YoY % 11.99% 60.84% -5.14% 9.37% 26.98% -16.00% -
  Horiz. % 199.33% 178.00% 110.67% 116.67% 106.67% 84.00% 100.00%
P/EPS 28.61 23.30 22.31 20.69 16.23 13.22 15.82 10.37%
  YoY % 22.79% 4.44% 7.83% 27.48% 22.77% -16.43% -
  Horiz. % 180.85% 147.28% 141.02% 130.78% 102.59% 83.57% 100.00%
EY 3.50 4.29 4.48 4.83 6.16 7.56 6.32 -9.37%
  YoY % -18.41% -4.24% -7.25% -21.59% -18.52% 19.62% -
  Horiz. % 55.38% 67.88% 70.89% 76.42% 97.47% 119.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.79 2.26 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 23.45% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 123.45% 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
 
 

271  570  566  985 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.13-0.02 
 KANGER 0.185-0.025 
 TRIVE 0.0150.00 
 LAMBO 0.025-0.005 
 INIX 0.28-0.055 
 PHB 0.02-0.005 
 MMAG-WB 0.195+0.01 
 MACPIE 0.47-0.005 
 PRESBHD 0.565+0.055 
 SAPNRG 0.10-0.005 

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!

TOP ARTICLES

1. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
2. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. KLCI waves 26 - Wave 3 could have started KLCI waves
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. SUPERMAX: Share price pares loss after High Court overturns ex-MD Stanley Thai’s guilty verdict Van Gogh of Financial
8. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS