Highlights

[SCIENTX] YoY Quarter Result on 2017-04-30 [#3]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 20-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 30-Apr-2017  [#3]
Profit Trend QoQ -     2.00%    YoY -     8.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 600,179 636,154 543,896 455,250 426,770 345,102 226,760 17.60%
  YoY % -5.66% 16.96% 19.47% 6.67% 23.66% 52.19% -
  Horiz. % 264.68% 280.54% 239.86% 200.76% 188.20% 152.19% 100.00%
PBT 76,818 85,440 75,791 56,505 48,077 38,239 25,514 20.16%
  YoY % -10.09% 12.73% 34.13% 17.53% 25.73% 49.87% -
  Horiz. % 301.08% 334.87% 297.06% 221.47% 188.43% 149.87% 100.00%
Tax -14,320 -18,019 -13,160 -12,555 -10,912 -8,292 -4,961 19.31%
  YoY % 20.53% -36.92% -4.82% -15.06% -31.60% -67.14% -
  Horiz. % 288.65% 363.21% 265.27% 253.07% 219.96% 167.14% 100.00%
NP 62,498 67,421 62,631 43,950 37,165 29,947 20,553 20.35%
  YoY % -7.30% 7.65% 42.51% 18.26% 24.10% 45.71% -
  Horiz. % 304.08% 328.03% 304.73% 213.84% 180.83% 145.71% 100.00%
NP to SH 61,136 66,497 61,255 42,958 36,341 29,535 19,711 20.75%
  YoY % -8.06% 8.56% 42.59% 18.21% 23.04% 49.84% -
  Horiz. % 310.16% 337.36% 310.77% 217.94% 184.37% 149.84% 100.00%
Tax Rate 18.64 % 21.09 % 17.36 % 22.22 % 22.70 % 21.68 % 19.44 % -0.70%
  YoY % -11.62% 21.49% -21.87% -2.11% 4.70% 11.52% -
  Horiz. % 95.88% 108.49% 89.30% 114.30% 116.77% 111.52% 100.00%
Total Cost 537,681 568,733 481,265 411,300 389,605 315,155 206,207 17.31%
  YoY % -5.46% 18.17% 17.01% 5.57% 23.62% 52.83% -
  Horiz. % 260.75% 275.81% 233.39% 199.46% 188.94% 152.83% 100.00%
Net Worth 1,716,132 1,340,141 1,135,703 851,480 685,679 585,107 513,732 22.25%
  YoY % 28.06% 18.00% 33.38% 24.18% 17.19% 13.89% -
  Horiz. % 334.05% 260.86% 221.07% 165.74% 133.47% 113.89% 100.00%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 48,892 27,823 27,366 20,327 17,694 15,057 - -
  YoY % 75.73% 1.67% 34.63% 14.88% 17.51% 0.00% -
  Horiz. % 324.70% 184.77% 181.74% 134.99% 117.51% 100.00% -
Div Payout % 79.97 % 41.84 % 44.68 % 47.32 % 48.69 % 50.98 % - % -
  YoY % 91.13% -6.36% -5.58% -2.81% -4.49% 0.00% -
  Horiz. % 156.87% 82.07% 87.64% 92.82% 95.51% 100.00% -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 1,716,132 1,340,141 1,135,703 851,480 685,679 585,107 513,732 22.25%
  YoY % 28.06% 18.00% 33.38% 24.18% 17.19% 13.89% -
  Horiz. % 334.05% 260.86% 221.07% 165.74% 133.47% 113.89% 100.00%
NOSH 488,926 463,716 228,052 225,856 221,186 215,112 214,950 14.67%
  YoY % 5.44% 103.34% 0.97% 2.11% 2.82% 0.08% -
  Horiz. % 227.46% 215.73% 106.10% 105.07% 102.90% 100.08% 100.00%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 10.41 % 10.60 % 11.52 % 9.65 % 8.71 % 8.68 % 9.06 % 2.34%
  YoY % -1.79% -7.99% 19.38% 10.79% 0.35% -4.19% -
  Horiz. % 114.90% 117.00% 127.15% 106.51% 96.14% 95.81% 100.00%
ROE 3.56 % 4.96 % 5.39 % 5.05 % 5.30 % 5.05 % 3.84 % -1.25%
  YoY % -28.23% -7.98% 6.73% -4.72% 4.95% 31.51% -
  Horiz. % 92.71% 129.17% 140.36% 131.51% 138.02% 131.51% 100.00%
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 122.75 137.19 238.50 201.57 192.95 160.43 105.49 2.56%
  YoY % -10.53% -42.48% 18.32% 4.47% 20.27% 52.08% -
  Horiz. % 116.36% 130.05% 226.09% 191.08% 182.91% 152.08% 100.00%
EPS 12.50 14.34 26.86 19.02 16.43 13.73 9.17 5.30%
  YoY % -12.83% -46.61% 41.22% 15.76% 19.66% 49.73% -
  Horiz. % 136.31% 156.38% 292.91% 207.42% 179.17% 149.73% 100.00%
DPS 10.00 6.00 12.00 9.00 8.00 7.00 0.00 -
  YoY % 66.67% -50.00% 33.33% 12.50% 14.29% 0.00% -
  Horiz. % 142.86% 85.71% 171.43% 128.57% 114.29% 100.00% -
NAPS 3.5100 2.8900 4.9800 3.7700 3.1000 2.7200 2.3900 6.61%
  YoY % 21.45% -41.97% 32.10% 21.61% 13.97% 13.81% -
  Horiz. % 146.86% 120.92% 208.37% 157.74% 129.71% 113.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 116.48 123.46 105.56 88.35 82.83 66.98 44.01 17.60%
  YoY % -5.65% 16.96% 19.48% 6.66% 23.66% 52.19% -
  Horiz. % 264.67% 280.53% 239.85% 200.75% 188.21% 152.19% 100.00%
EPS 11.87 12.91 11.89 8.34 7.05 5.73 3.83 20.74%
  YoY % -8.06% 8.58% 42.57% 18.30% 23.04% 49.61% -
  Horiz. % 309.92% 337.08% 310.44% 217.75% 184.07% 149.61% 100.00%
DPS 9.49 5.40 5.31 3.95 3.43 2.92 0.00 -
  YoY % 75.74% 1.69% 34.43% 15.16% 17.47% 0.00% -
  Horiz. % 325.00% 184.93% 181.85% 135.27% 117.47% 100.00% -
NAPS 3.3306 2.6009 2.2041 1.6525 1.3307 1.1356 0.9970 22.25%
  YoY % 28.06% 18.00% 33.38% 24.18% 17.18% 13.90% -
  Horiz. % 334.06% 260.87% 221.07% 165.75% 133.47% 113.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 7.6100 8.2900 12.5000 6.6500 5.8000 3.5800 2.3300 -
P/RPS 6.20 6.04 5.24 3.30 3.01 2.23 2.21 18.75%
  YoY % 2.65% 15.27% 58.79% 9.63% 34.98% 0.90% -
  Horiz. % 280.54% 273.30% 237.10% 149.32% 136.20% 100.90% 100.00%
P/EPS 60.86 57.81 46.54 34.96 35.30 26.07 25.41 15.66%
  YoY % 5.28% 24.22% 33.12% -0.96% 35.40% 2.60% -
  Horiz. % 239.51% 227.51% 183.16% 137.58% 138.92% 102.60% 100.00%
EY 1.64 1.73 2.15 2.86 2.83 3.84 3.94 -13.59%
  YoY % -5.20% -19.53% -24.83% 1.06% -26.30% -2.54% -
  Horiz. % 41.62% 43.91% 54.57% 72.59% 71.83% 97.46% 100.00%
DY 1.31 0.72 0.96 1.35 1.38 1.96 0.00 -
  YoY % 81.94% -25.00% -28.89% -2.17% -29.59% 0.00% -
  Horiz. % 66.84% 36.73% 48.98% 68.88% 70.41% 100.00% -
P/NAPS 2.17 2.87 2.51 1.76 1.87 1.32 0.97 14.35%
  YoY % -24.39% 14.34% 42.61% -5.88% 41.67% 36.08% -
  Horiz. % 223.71% 295.88% 258.76% 181.44% 192.78% 136.08% 100.00%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 20/06/18 20/06/17 01/06/16 29/06/15 19/06/14 25/06/13 26/06/12 -
Price 6.7100 8.3700 13.0400 6.7600 5.8100 5.0400 2.4000 -
P/RPS 5.47 6.10 5.47 3.35 3.01 3.14 2.28 15.69%
  YoY % -10.33% 11.52% 63.28% 11.30% -4.14% 37.72% -
  Horiz. % 239.91% 267.54% 239.91% 146.93% 132.02% 137.72% 100.00%
P/EPS 53.66 58.37 48.55 35.54 35.36 36.71 26.17 12.71%
  YoY % -8.07% 20.23% 36.61% 0.51% -3.68% 40.28% -
  Horiz. % 205.04% 223.04% 185.52% 135.80% 135.12% 140.28% 100.00%
EY 1.86 1.71 2.06 2.81 2.83 2.72 3.82 -11.30%
  YoY % 8.77% -16.99% -26.69% -0.71% 4.04% -28.80% -
  Horiz. % 48.69% 44.76% 53.93% 73.56% 74.08% 71.20% 100.00%
DY 1.49 0.72 0.92 1.33 1.38 1.39 0.00 -
  YoY % 106.94% -21.74% -30.83% -3.62% -0.72% 0.00% -
  Horiz. % 107.19% 51.80% 66.19% 95.68% 99.28% 100.00% -
P/NAPS 1.91 2.90 2.62 1.79 1.87 1.85 1.00 11.38%
  YoY % -34.14% 10.69% 46.37% -4.28% 1.08% 85.00% -
  Horiz. % 191.00% 290.00% 262.00% 179.00% 187.00% 185.00% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers