Highlights

[SCIENTX] YoY Cumulative Quarter Result on 2017-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 22-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Jan-2017  [#2]
Profit Trend QoQ -     125.23%    YoY -     -6.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 1,791,743 1,480,224 1,293,434 1,120,932 1,096,027 893,936 748,301 15.66%
  YoY % 21.05% 14.44% 15.39% 2.27% 22.61% 19.46% -
  Horiz. % 239.44% 197.81% 172.85% 149.80% 146.47% 119.46% 100.00%
PBT 255,334 172,582 177,943 148,245 160,633 87,461 82,176 20.79%
  YoY % 47.95% -3.01% 20.03% -7.71% 83.66% 6.43% -
  Horiz. % 310.72% 210.02% 216.54% 180.40% 195.47% 106.43% 100.00%
Tax -62,143 -41,472 -35,640 -28,939 -31,228 -19,156 -17,668 23.31%
  YoY % -49.84% -16.36% -23.16% 7.33% -63.02% -8.42% -
  Horiz. % 351.73% 234.73% 201.72% 163.79% 176.75% 108.42% 100.00%
NP 193,191 131,110 142,303 119,306 129,405 68,305 64,508 20.05%
  YoY % 47.35% -7.87% 19.28% -7.80% 89.45% 5.89% -
  Horiz. % 299.48% 203.25% 220.60% 184.95% 200.60% 105.89% 100.00%
NP to SH 178,436 127,411 140,383 117,249 125,475 66,321 63,263 18.86%
  YoY % 40.05% -9.24% 19.73% -6.56% 89.19% 4.83% -
  Horiz. % 282.05% 201.40% 221.90% 185.34% 198.34% 104.83% 100.00%
Tax Rate 24.34 % 24.03 % 20.03 % 19.52 % 19.44 % 21.90 % 21.50 % 2.09%
  YoY % 1.29% 19.97% 2.61% 0.41% -11.23% 1.86% -
  Horiz. % 113.21% 111.77% 93.16% 90.79% 90.42% 101.86% 100.00%
Total Cost 1,598,552 1,349,114 1,151,131 1,001,626 966,622 825,631 683,793 15.20%
  YoY % 18.49% 17.20% 14.93% 3.62% 17.08% 20.74% -
  Horiz. % 233.78% 197.30% 168.34% 146.48% 141.36% 120.74% 100.00%
Net Worth 2,356,091 1,843,805 1,635,984 1,272,444 1,043,930 800,233 650,098 23.93%
  YoY % 27.78% 12.70% 28.57% 21.89% 30.45% 23.09% -
  Horiz. % 362.42% 283.62% 251.65% 195.73% 160.58% 123.09% 100.00%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 2,356,091 1,843,805 1,635,984 1,272,444 1,043,930 800,233 650,098 23.93%
  YoY % 27.78% 12.70% 28.57% 21.89% 30.45% 23.09% -
  Horiz. % 362.42% 283.62% 251.65% 195.73% 160.58% 123.09% 100.00%
NOSH 515,556 489,073 484,019 462,707 225,958 223,528 221,121 15.15%
  YoY % 5.41% 1.04% 4.61% 104.77% 1.09% 1.09% -
  Horiz. % 233.15% 221.18% 218.89% 209.25% 102.19% 101.09% 100.00%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 10.78 % 8.86 % 11.00 % 10.64 % 11.81 % 7.64 % 8.62 % 3.80%
  YoY % 21.67% -19.45% 3.38% -9.91% 54.58% -11.37% -
  Horiz. % 125.06% 102.78% 127.61% 123.43% 137.01% 88.63% 100.00%
ROE 7.57 % 6.91 % 8.58 % 9.21 % 12.02 % 8.29 % 9.73 % -4.10%
  YoY % 9.55% -19.46% -6.84% -23.38% 44.99% -14.80% -
  Horiz. % 77.80% 71.02% 88.18% 94.66% 123.54% 85.20% 100.00%
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 347.54 302.66 267.23 242.26 485.06 399.92 338.41 0.44%
  YoY % 14.83% 13.26% 10.31% -50.06% 21.29% 18.18% -
  Horiz. % 102.70% 89.44% 78.97% 71.59% 143.34% 118.18% 100.00%
EPS 34.62 26.06 29.02 25.41 55.53 29.67 28.61 3.23%
  YoY % 32.85% -10.20% 14.21% -54.24% 87.16% 3.70% -
  Horiz. % 121.01% 91.09% 101.43% 88.82% 194.09% 103.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.5700 3.7700 3.3800 2.7500 4.6200 3.5800 2.9400 7.63%
  YoY % 21.22% 11.54% 22.91% -40.48% 29.05% 21.77% -
  Horiz. % 155.44% 128.23% 114.97% 93.54% 157.14% 121.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,864
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 346.66 286.39 250.25 216.87 212.05 172.95 144.78 15.66%
  YoY % 21.04% 14.44% 15.39% 2.27% 22.61% 19.46% -
  Horiz. % 239.44% 197.81% 172.85% 149.79% 146.46% 119.46% 100.00%
EPS 34.52 24.65 27.16 22.68 24.28 12.83 12.24 18.85%
  YoY % 40.04% -9.24% 19.75% -6.59% 89.24% 4.82% -
  Horiz. % 282.03% 201.39% 221.90% 185.29% 198.37% 104.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.5584 3.5673 3.1652 2.4619 2.0197 1.5482 1.2578 23.92%
  YoY % 27.78% 12.70% 28.57% 21.89% 30.45% 23.09% -
  Horiz. % 362.41% 283.61% 251.65% 195.73% 160.57% 123.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 9.0500 8.8000 8.7500 6.9900 10.5000 6.6300 5.0000 -
P/RPS 2.60 2.91 3.27 2.89 2.16 1.66 1.48 9.84%
  YoY % -10.65% -11.01% 13.15% 33.80% 30.12% 12.16% -
  Horiz. % 175.68% 196.62% 220.95% 195.27% 145.95% 112.16% 100.00%
P/EPS 26.15 33.78 30.17 27.59 18.91 22.35 17.48 6.94%
  YoY % -22.59% 11.97% 9.35% 45.90% -15.39% 27.86% -
  Horiz. % 149.60% 193.25% 172.60% 157.84% 108.18% 127.86% 100.00%
EY 3.82 2.96 3.31 3.63 5.29 4.48 5.72 -6.50%
  YoY % 29.05% -10.57% -8.82% -31.38% 18.08% -21.68% -
  Horiz. % 66.78% 51.75% 57.87% 63.46% 92.48% 78.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.98 2.33 2.59 2.54 2.27 1.85 1.70 2.57%
  YoY % -15.02% -10.04% 1.97% 11.89% 22.70% 8.82% -
  Horiz. % 116.47% 137.06% 152.35% 149.41% 133.53% 108.82% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 11/03/20 19/03/19 22/03/18 22/03/17 22/03/16 23/03/15 20/03/14 -
Price 8.9000 8.4600 8.0300 7.2500 12.9400 6.6200 5.9200 -
P/RPS 2.56 2.80 3.00 2.99 2.67 1.66 1.75 6.54%
  YoY % -8.57% -6.67% 0.33% 11.99% 60.84% -5.14% -
  Horiz. % 146.29% 160.00% 171.43% 170.86% 152.57% 94.86% 100.00%
P/EPS 25.71 32.47 27.69 28.61 23.30 22.31 20.69 3.69%
  YoY % -20.82% 17.26% -3.22% 22.79% 4.44% 7.83% -
  Horiz. % 124.26% 156.94% 133.83% 138.28% 112.61% 107.83% 100.00%
EY 3.89 3.08 3.61 3.50 4.29 4.48 4.83 -3.54%
  YoY % 26.30% -14.68% 3.14% -18.41% -4.24% -7.25% -
  Horiz. % 80.54% 63.77% 74.74% 72.46% 88.82% 92.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.95 2.24 2.38 2.64 2.80 1.85 2.01 -0.50%
  YoY % -12.95% -5.88% -9.85% -5.71% 51.35% -7.96% -
  Horiz. % 97.01% 111.44% 118.41% 131.34% 139.30% 92.04% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

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