Highlights

[SCIENTX] YoY 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 -     19.12%    YoY -     6.29%
Quarter Report


View:


Show?  YoY % Horiz. %

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 634,752 586,248 545,429 462,865 383,490 271,084 214,489 19.80%
  YoY % 8.27% 7.48% 17.84% 20.70% 41.47% 26.39% -
  Horiz. % 295.94% 273.32% 254.29% 215.80% 178.79% 126.39% 100.00%
PBT 85,377 81,832 79,853 47,298 44,400 33,195 25,839 22.02%
  YoY % 4.33% 2.48% 68.83% 6.53% 33.76% 28.47% -
  Horiz. % 330.42% 316.70% 309.04% 183.05% 171.83% 128.47% 100.00%
Tax -16,469 -15,513 -13,201 -10,185 -9,727 -7,196 -5,079 21.64%
  YoY % -6.16% -17.51% -29.61% -4.71% -35.17% -41.68% -
  Horiz. % 324.26% 305.43% 259.91% 200.53% 191.51% 141.68% 100.00%
NP 68,908 66,319 66,652 37,113 34,673 25,999 20,760 22.11%
  YoY % 3.90% -0.50% 79.59% 7.04% 33.36% 25.24% -
  Horiz. % 331.93% 319.46% 321.06% 178.77% 167.02% 125.24% 100.00%
NP to SH 67,981 65,192 64,622 36,054 33,920 25,607 20,184 22.41%
  YoY % 4.28% 0.88% 79.24% 6.29% 32.46% 26.87% -
  Horiz. % 336.81% 322.99% 320.16% 178.63% 168.05% 126.87% 100.00%
Tax Rate 19.29 % 18.96 % 16.53 % 21.53 % 21.91 % 21.68 % 19.66 % -0.32%
  YoY % 1.74% 14.70% -23.22% -1.73% 1.06% 10.27% -
  Horiz. % 98.12% 96.44% 84.08% 109.51% 111.44% 110.27% 100.00%
Total Cost 565,844 519,929 478,777 425,752 348,817 245,085 193,729 19.54%
  YoY % 8.83% 8.60% 12.45% 22.06% 42.32% 26.51% -
  Horiz. % 292.08% 268.38% 247.14% 219.77% 180.05% 126.51% 100.00%
Net Worth 1,635,984 1,272,444 1,044,624 807,717 650,096 556,860 494,389 22.05%
  YoY % 28.57% 21.81% 29.33% 24.25% 16.74% 12.64% -
  Horiz. % 330.91% 257.38% 211.30% 163.38% 131.49% 112.64% 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 - - - - - - - -
  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
31/01/18 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 1,044,624 807,717 650,096 556,860 494,389 22.05%
  YoY % 28.57% 21.81% 29.33% 24.25% 16.74% 12.64% -
  Horiz. % 330.91% 257.38% 211.30% 163.38% 131.49% 112.64% 100.00%
NOSH 484,019 462,707 226,109 225,619 221,121 215,004 214,952 14.47%
  YoY % 4.61% 104.64% 0.22% 2.03% 2.85% 0.02% -
  Horiz. % 225.18% 215.26% 105.19% 104.96% 102.87% 100.02% 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 10.86 % 11.31 % 12.22 % 8.02 % 9.04 % 9.59 % 9.68 % 1.93%
  YoY % -3.98% -7.45% 52.37% -11.28% -5.74% -0.93% -
  Horiz. % 112.19% 116.84% 126.24% 82.85% 93.39% 99.07% 100.00%
ROE 4.16 % 5.12 % 6.19 % 4.46 % 5.22 % 4.60 % 4.08 % 0.32%
  YoY % -18.75% -17.29% 38.79% -14.56% 13.48% 12.75% -
  Horiz. % 101.96% 125.49% 151.72% 109.31% 127.94% 112.75% 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 131.14 126.70 241.22 205.15 173.43 126.08 99.78 4.66%
  YoY % 3.50% -47.48% 17.58% 18.29% 37.56% 26.36% -
  Horiz. % 131.43% 126.98% 241.75% 205.60% 173.81% 126.36% 100.00%
EPS 14.05 14.09 28.58 15.98 15.34 11.91 9.39 6.94%
  YoY % -0.28% -50.70% 78.85% 4.17% 28.80% 26.84% -
  Horiz. % 149.63% 150.05% 304.37% 170.18% 163.37% 126.84% 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 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 - 515,261
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 123.19 113.78 105.85 89.83 74.43 52.61 41.63 19.80%
  YoY % 8.27% 7.49% 17.83% 20.69% 41.48% 26.38% -
  Horiz. % 295.92% 273.31% 254.26% 215.78% 178.79% 126.38% 100.00%
EPS 13.19 12.65 12.54 7.00 6.58 4.97 3.92 22.39%
  YoY % 4.27% 0.88% 79.14% 6.38% 32.39% 26.79% -
  Horiz. % 336.48% 322.70% 319.90% 178.57% 167.86% 126.79% 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 3.1751 2.4695 2.0274 1.5676 1.2617 1.0807 0.9595 22.05%
  YoY % 28.57% 21.81% 29.33% 24.25% 16.75% 12.63% -
  Horiz. % 330.91% 257.37% 211.30% 163.38% 131.50% 112.63% 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 6.67 5.52 4.35 3.23 2.88 2.40 2.54 17.44%
  YoY % 20.83% 26.90% 34.67% 12.15% 20.00% -5.51% -
  Horiz. % 262.60% 217.32% 171.26% 127.17% 113.39% 94.49% 100.00%
P/EPS 62.30 49.61 36.74 41.49 32.59 25.36 26.94 14.98%
  YoY % 25.58% 35.03% -11.45% 27.31% 28.51% -5.86% -
  Horiz. % 231.25% 184.15% 136.38% 154.01% 120.97% 94.14% 100.00%
EY 1.61 2.02 2.72 2.41 3.07 3.94 3.71 -12.98%
  YoY % -20.30% -25.74% 12.86% -21.50% -22.08% 6.20% -
  Horiz. % 43.40% 54.45% 73.32% 64.96% 82.75% 106.20% 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 2.59 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 6.12 5.72 5.36 3.23 3.41 3.02 2.52 15.92%
  YoY % 6.99% 6.72% 65.94% -5.28% 12.91% 19.84% -
  Horiz. % 242.86% 226.98% 212.70% 128.17% 135.32% 119.84% 100.00%
P/EPS 57.17 51.46 45.28 41.43 38.59 31.99 26.73 13.50%
  YoY % 11.10% 13.65% 9.29% 7.36% 20.63% 19.68% -
  Horiz. % 213.88% 192.52% 169.40% 154.99% 144.37% 119.68% 100.00%
EY 1.75 1.94 2.21 2.41 2.59 3.13 3.74 -11.88%
  YoY % -9.79% -12.22% -8.30% -6.95% -17.25% -16.31% -
  Horiz. % 46.79% 51.87% 59.09% 64.44% 69.25% 83.69% 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 2.38 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers