Highlights

[SCIENTX] YoY 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 -     15.60%    YoY -     32.46%
Quarter Report


View:


Show?  YoY % Horiz. %

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 586,248 545,429 462,865 383,490 271,084 214,489 194,886 20.13%
  YoY % 7.48% 17.84% 20.70% 41.47% 26.39% 10.06% -
  Horiz. % 300.82% 279.87% 237.51% 196.78% 139.10% 110.06% 100.00%
PBT 81,832 79,853 47,298 44,400 33,195 25,839 23,765 22.86%
  YoY % 2.48% 68.83% 6.53% 33.76% 28.47% 8.73% -
  Horiz. % 344.34% 336.01% 199.02% 186.83% 139.68% 108.73% 100.00%
Tax -15,513 -13,201 -10,185 -9,727 -7,196 -5,079 -4,029 25.17%
  YoY % -17.51% -29.61% -4.71% -35.17% -41.68% -26.06% -
  Horiz. % 385.03% 327.65% 252.79% 241.42% 178.61% 126.06% 100.00%
NP 66,319 66,652 37,113 34,673 25,999 20,760 19,736 22.36%
  YoY % -0.50% 79.59% 7.04% 33.36% 25.24% 5.19% -
  Horiz. % 336.03% 337.72% 188.05% 175.68% 131.73% 105.19% 100.00%
NP to SH 65,192 64,622 36,054 33,920 25,607 20,184 19,076 22.71%
  YoY % 0.88% 79.24% 6.29% 32.46% 26.87% 5.81% -
  Horiz. % 341.75% 338.76% 189.00% 177.82% 134.24% 105.81% 100.00%
Tax Rate 18.96 % 16.53 % 21.53 % 21.91 % 21.68 % 19.66 % 16.95 % 1.88%
  YoY % 14.70% -23.22% -1.73% 1.06% 10.27% 15.99% -
  Horiz. % 111.86% 97.52% 127.02% 129.26% 127.91% 115.99% 100.00%
Total Cost 519,929 478,777 425,752 348,817 245,085 193,729 175,150 19.86%
  YoY % 8.60% 12.45% 22.06% 42.32% 26.51% 10.61% -
  Horiz. % 296.85% 273.35% 243.08% 199.15% 139.93% 110.61% 100.00%
Net Worth 1,272,444 1,044,624 807,717 650,096 556,860 494,389 437,068 19.48%
  YoY % 21.81% 29.33% 24.25% 16.74% 12.64% 13.11% -
  Horiz. % 291.13% 239.01% 184.80% 148.74% 127.41% 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 - - - - - - - -
  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
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 1,272,444 1,044,624 807,717 650,096 556,860 494,389 437,068 19.48%
  YoY % 21.81% 29.33% 24.25% 16.74% 12.64% 13.11% -
  Horiz. % 291.13% 239.01% 184.80% 148.74% 127.41% 113.11% 100.00%
NOSH 462,707 226,109 225,619 221,121 215,004 214,952 215,304 13.59%
  YoY % 104.64% 0.22% 2.03% 2.85% 0.02% -0.16% -
  Horiz. % 214.91% 105.02% 104.79% 102.70% 99.86% 99.84% 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 11.31 % 12.22 % 8.02 % 9.04 % 9.59 % 9.68 % 10.13 % 1.85%
  YoY % -7.45% 52.37% -11.28% -5.74% -0.93% -4.44% -
  Horiz. % 111.65% 120.63% 79.17% 89.24% 94.67% 95.56% 100.00%
ROE 5.12 % 6.19 % 4.46 % 5.22 % 4.60 % 4.08 % 4.36 % 2.71%
  YoY % -17.29% 38.79% -14.56% 13.48% 12.75% -6.42% -
  Horiz. % 117.43% 141.97% 102.29% 119.72% 105.50% 93.58% 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 126.70 241.22 205.15 173.43 126.08 99.78 90.52 5.76%
  YoY % -47.48% 17.58% 18.29% 37.56% 26.36% 10.23% -
  Horiz. % 139.97% 266.48% 226.64% 191.59% 139.28% 110.23% 100.00%
EPS 14.09 28.58 15.98 15.34 11.91 9.39 8.86 8.03%
  YoY % -50.70% 78.85% 4.17% 28.80% 26.84% 5.98% -
  Horiz. % 159.03% 322.57% 180.36% 173.14% 134.42% 105.98% 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 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 - 515,261
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 113.78 105.85 89.83 74.43 52.61 41.63 37.82 20.13%
  YoY % 7.49% 17.83% 20.69% 41.48% 26.38% 10.07% -
  Horiz. % 300.85% 279.88% 237.52% 196.80% 139.11% 110.07% 100.00%
EPS 12.65 12.54 7.00 6.58 4.97 3.92 3.70 22.72%
  YoY % 0.88% 79.14% 6.38% 32.39% 26.79% 5.95% -
  Horiz. % 341.89% 338.92% 189.19% 177.84% 134.32% 105.95% 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 2.4695 2.0274 1.5676 1.2617 1.0807 0.9595 0.8482 19.48%
  YoY % 21.81% 29.33% 24.25% 16.75% 12.63% 13.12% -
  Horiz. % 291.15% 239.02% 184.81% 148.75% 127.41% 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 5.52 4.35 3.23 2.88 2.40 2.54 2.19 16.64%
  YoY % 26.90% 34.67% 12.15% 20.00% -5.51% 15.98% -
  Horiz. % 252.05% 198.63% 147.49% 131.51% 109.59% 115.98% 100.00%
P/EPS 49.61 36.74 41.49 32.59 25.36 26.94 22.35 14.20%
  YoY % 35.03% -11.45% 27.31% 28.51% -5.86% 20.54% -
  Horiz. % 221.97% 164.38% 185.64% 145.82% 113.47% 120.54% 100.00%
EY 2.02 2.72 2.41 3.07 3.94 3.71 4.47 -12.39%
  YoY % -25.74% 12.86% -21.50% -22.08% 6.20% -17.00% -
  Horiz. % 45.19% 60.85% 53.91% 68.68% 88.14% 83.00% 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 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 5.72 5.36 3.23 3.41 3.02 2.52 2.93 11.78%
  YoY % 6.72% 65.94% -5.28% 12.91% 19.84% -13.99% -
  Horiz. % 195.22% 182.94% 110.24% 116.38% 103.07% 86.01% 100.00%
P/EPS 51.46 45.28 41.43 38.59 31.99 26.73 29.91 9.46%
  YoY % 13.65% 9.29% 7.36% 20.63% 19.68% -10.63% -
  Horiz. % 172.05% 151.39% 138.52% 129.02% 106.95% 89.37% 100.00%
EY 1.94 2.21 2.41 2.59 3.13 3.74 3.34 -8.65%
  YoY % -12.22% -8.30% -6.95% -17.25% -16.31% 11.98% -
  Horiz. % 58.08% 66.17% 72.16% 77.54% 93.71% 111.98% 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 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.
 


 

53  131  329  1690 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 NIHSIN-WB 0.08+0.01 
 IOIPG 1.18-0.01 
 BARAKAH 0.07-0.015 
 KNM 0.18-0.01 
 DAYANG 1.150.00 
 LHI 1.04-0.03 
 IRIS 0.1450.00 
 MYEG-C68 0.10-0.01 
 HUBLINE 0.0550.00 
Partners & Brokers