Highlights

[SCIENTX] YoY Cumulative Quarter Result on 2015-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 23-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 31-Jan-2015  [#2]
Profit Trend QoQ -     119.12%    YoY -     4.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 1,293,434 1,120,932 1,096,027 893,936 748,301 512,700 428,251 20.21%
  YoY % 15.39% 2.27% 22.61% 19.46% 45.95% 19.72% -
  Horiz. % 302.03% 261.75% 255.93% 208.74% 174.73% 119.72% 100.00%
PBT 177,943 148,245 160,633 87,461 82,176 64,524 52,124 22.69%
  YoY % 20.03% -7.71% 83.66% 6.43% 27.36% 23.79% -
  Horiz. % 341.38% 284.41% 308.17% 167.79% 157.65% 123.79% 100.00%
Tax -35,640 -28,939 -31,228 -19,156 -17,668 -13,249 -9,974 23.62%
  YoY % -23.16% 7.33% -63.02% -8.42% -33.35% -32.84% -
  Horiz. % 357.33% 290.14% 313.09% 192.06% 177.14% 132.84% 100.00%
NP 142,303 119,306 129,405 68,305 64,508 51,275 42,150 22.46%
  YoY % 19.28% -7.80% 89.45% 5.89% 25.81% 21.65% -
  Horiz. % 337.61% 283.05% 307.01% 162.05% 153.04% 121.65% 100.00%
NP to SH 140,383 117,249 125,475 66,321 63,263 50,482 40,817 22.84%
  YoY % 19.73% -6.56% 89.19% 4.83% 25.32% 23.68% -
  Horiz. % 343.93% 287.26% 307.41% 162.48% 154.99% 123.68% 100.00%
Tax Rate 20.03 % 19.52 % 19.44 % 21.90 % 21.50 % 20.53 % 19.14 % 0.76%
  YoY % 2.61% 0.41% -11.23% 1.86% 4.72% 7.26% -
  Horiz. % 104.65% 101.99% 101.57% 114.42% 112.33% 107.26% 100.00%
Total Cost 1,151,131 1,001,626 966,622 825,631 683,793 461,425 386,101 19.95%
  YoY % 14.93% 3.62% 17.08% 20.74% 48.19% 19.51% -
  Horiz. % 298.14% 259.42% 250.35% 213.84% 177.10% 119.51% 100.00%
Net Worth 1,635,984 1,272,444 1,043,930 800,233 650,098 556,849 494,621 22.04%
  YoY % 28.57% 21.89% 30.45% 23.09% 16.75% 12.58% -
  Horiz. % 330.76% 257.26% 211.06% 161.79% 131.43% 112.58% 100.00%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - 15,053 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 36.88 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 1,635,984 1,272,444 1,043,930 800,233 650,098 556,849 494,621 22.04%
  YoY % 28.57% 21.89% 30.45% 23.09% 16.75% 12.58% -
  Horiz. % 330.76% 257.26% 211.06% 161.79% 131.43% 112.58% 100.00%
NOSH 484,019 462,707 225,958 223,528 221,121 215,000 215,052 14.46%
  YoY % 4.61% 104.77% 1.09% 1.09% 2.85% -0.02% -
  Horiz. % 225.07% 215.16% 105.07% 103.94% 102.82% 99.98% 100.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 11.00 % 10.64 % 11.81 % 7.64 % 8.62 % 10.00 % 9.84 % 1.87%
  YoY % 3.38% -9.91% 54.58% -11.37% -13.80% 1.63% -
  Horiz. % 111.79% 108.13% 120.02% 77.64% 87.60% 101.63% 100.00%
ROE 8.58 % 9.21 % 12.02 % 8.29 % 9.73 % 9.07 % 8.25 % 0.66%
  YoY % -6.84% -23.38% 44.99% -14.80% 7.28% 9.94% -
  Horiz. % 104.00% 111.64% 145.70% 100.48% 117.94% 109.94% 100.00%
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 267.23 242.26 485.06 399.92 338.41 238.47 199.14 5.02%
  YoY % 10.31% -50.06% 21.29% 18.18% 41.91% 19.75% -
  Horiz. % 134.19% 121.65% 243.58% 200.82% 169.94% 119.75% 100.00%
EPS 29.02 25.41 55.53 29.67 28.61 23.48 18.98 7.33%
  YoY % 14.21% -54.24% 87.16% 3.70% 21.85% 23.71% -
  Horiz. % 152.90% 133.88% 292.57% 156.32% 150.74% 123.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.3800 2.7500 4.6200 3.5800 2.9400 2.5900 2.3000 6.62%
  YoY % 22.91% -40.48% 29.05% 21.77% 13.51% 12.61% -
  Horiz. % 146.96% 119.57% 200.87% 155.65% 127.83% 112.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 250.73 217.29 212.46 173.28 145.05 99.38 83.01 20.21%
  YoY % 15.39% 2.27% 22.61% 19.46% 45.95% 19.72% -
  Horiz. % 302.05% 261.76% 255.95% 208.75% 174.74% 119.72% 100.00%
EPS 27.21 22.73 24.32 12.86 12.26 9.79 7.91 22.84%
  YoY % 19.71% -6.54% 89.11% 4.89% 25.23% 23.77% -
  Horiz. % 343.99% 287.36% 307.46% 162.58% 154.99% 123.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.92 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.1713 2.4666 2.0236 1.5512 1.2602 1.0794 0.9588 22.04%
  YoY % 28.57% 21.89% 30.45% 23.09% 16.75% 12.58% -
  Horiz. % 330.76% 257.26% 211.06% 161.79% 131.44% 112.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 8.7500 6.9900 10.5000 6.6300 5.0000 3.0200 2.5300 -
P/RPS 3.27 2.89 2.16 1.66 1.48 1.27 1.27 17.06%
  YoY % 13.15% 33.80% 30.12% 12.16% 16.54% 0.00% -
  Horiz. % 257.48% 227.56% 170.08% 130.71% 116.54% 100.00% 100.00%
P/EPS 30.17 27.59 18.91 22.35 17.48 12.86 13.33 14.57%
  YoY % 9.35% 45.90% -15.39% 27.86% 35.93% -3.53% -
  Horiz. % 226.33% 206.98% 141.86% 167.67% 131.13% 96.47% 100.00%
EY 3.31 3.63 5.29 4.48 5.72 7.77 7.50 -12.73%
  YoY % -8.82% -31.38% 18.08% -21.68% -26.38% 3.60% -
  Horiz. % 44.13% 48.40% 70.53% 59.73% 76.27% 103.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.77 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.59 2.54 2.27 1.85 1.70 1.17 1.10 15.33%
  YoY % 1.97% 11.89% 22.70% 8.82% 45.30% 6.36% -
  Horiz. % 235.45% 230.91% 206.36% 168.18% 154.55% 106.36% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 22/03/18 22/03/17 22/03/16 23/03/15 20/03/14 27/03/13 21/03/12 -
Price 8.0300 7.2500 12.9400 6.6200 5.9200 3.8100 2.5100 -
P/RPS 3.00 2.99 2.67 1.66 1.75 1.60 1.26 15.54%
  YoY % 0.33% 11.99% 60.84% -5.14% 9.37% 26.98% -
  Horiz. % 238.10% 237.30% 211.90% 131.75% 138.89% 126.98% 100.00%
P/EPS 27.69 28.61 23.30 22.31 20.69 16.23 13.22 13.10%
  YoY % -3.22% 22.79% 4.44% 7.83% 27.48% 22.77% -
  Horiz. % 209.46% 216.41% 176.25% 168.76% 156.51% 122.77% 100.00%
EY 3.61 3.50 4.29 4.48 4.83 6.16 7.56 -11.58%
  YoY % 3.14% -18.41% -4.24% -7.25% -21.59% -18.52% -
  Horiz. % 47.75% 46.30% 56.75% 59.26% 63.89% 81.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.79 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.38 2.64 2.80 1.85 2.01 1.47 1.09 13.89%
  YoY % -9.85% -5.71% 51.35% -7.96% 36.73% 34.86% -
  Horiz. % 218.35% 242.20% 256.88% 169.72% 184.40% 134.86% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

321  581  527  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.13-0.02 
 KANGER 0.18-0.03 
 TRIVE 0.0150.00 
 LAMBO 0.025-0.005 
 INIX 0.285-0.05 
 PHB 0.02-0.005 
 FINTEC 0.085-0.015 
 MMAG-WB 0.19+0.005 
 PRESBHD 0.565+0.055 
 MACPIE 0.4750.00 

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