Highlights

[SCIENTX] YoY 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 -     25.23%    YoY -     0.88%
Quarter Report


View:


Show?  YoY % Horiz. %

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 914,378 766,585 634,752 586,248 545,429 462,865 383,490 15.58%
  YoY % 19.28% 20.77% 8.27% 7.48% 17.84% 20.70% -
  Horiz. % 238.44% 199.90% 165.52% 152.87% 142.23% 120.70% 100.00%
PBT 139,490 100,044 85,377 81,832 79,853 47,298 44,400 21.01%
  YoY % 39.43% 17.18% 4.33% 2.48% 68.83% 6.53% -
  Horiz. % 314.17% 225.32% 192.29% 184.31% 179.85% 106.53% 100.00%
Tax -33,746 -24,276 -16,469 -15,513 -13,201 -10,185 -9,727 23.03%
  YoY % -39.01% -47.40% -6.16% -17.51% -29.61% -4.71% -
  Horiz. % 346.93% 249.57% 169.31% 159.48% 135.72% 104.71% 100.00%
NP 105,744 75,768 68,908 66,319 66,652 37,113 34,673 20.41%
  YoY % 39.56% 9.96% 3.90% -0.50% 79.59% 7.04% -
  Horiz. % 304.98% 218.52% 198.74% 191.27% 192.23% 107.04% 100.00%
NP to SH 97,474 73,745 67,981 65,192 64,622 36,054 33,920 19.23%
  YoY % 32.18% 8.48% 4.28% 0.88% 79.24% 6.29% -
  Horiz. % 287.36% 217.41% 200.42% 192.19% 190.51% 106.29% 100.00%
Tax Rate 24.19 % 24.27 % 19.29 % 18.96 % 16.53 % 21.53 % 21.91 % 1.66%
  YoY % -0.33% 25.82% 1.74% 14.70% -23.22% -1.73% -
  Horiz. % 110.41% 110.77% 88.04% 86.54% 75.45% 98.27% 100.00%
Total Cost 808,634 690,817 565,844 519,929 478,777 425,752 348,817 15.04%
  YoY % 17.05% 22.09% 8.83% 8.60% 12.45% 22.06% -
  Horiz. % 231.82% 198.05% 162.22% 149.05% 137.26% 122.06% 100.00%
Net Worth 2,356,091 1,843,805 1,635,984 1,272,444 1,044,624 807,717 650,096 23.93%
  YoY % 27.78% 12.70% 28.57% 21.81% 29.33% 24.25% -
  Horiz. % 362.42% 283.62% 251.65% 195.73% 160.69% 124.25% 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 1,044,624 807,717 650,096 23.93%
  YoY % 27.78% 12.70% 28.57% 21.81% 29.33% 24.25% -
  Horiz. % 362.42% 283.62% 251.65% 195.73% 160.69% 124.25% 100.00%
NOSH 515,556 489,073 484,019 462,707 226,109 225,619 221,121 15.15%
  YoY % 5.41% 1.04% 4.61% 104.64% 0.22% 2.03% -
  Horiz. % 233.16% 221.18% 218.89% 209.25% 102.26% 102.03% 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 11.56 % 9.88 % 10.86 % 11.31 % 12.22 % 8.02 % 9.04 % 4.18%
  YoY % 17.00% -9.02% -3.98% -7.45% 52.37% -11.28% -
  Horiz. % 127.88% 109.29% 120.13% 125.11% 135.18% 88.72% 100.00%
ROE 4.14 % 4.00 % 4.16 % 5.12 % 6.19 % 4.46 % 5.22 % -3.79%
  YoY % 3.50% -3.85% -18.75% -17.29% 38.79% -14.56% -
  Horiz. % 79.31% 76.63% 79.69% 98.08% 118.58% 85.44% 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 177.36 156.74 131.14 126.70 241.22 205.15 173.43 0.37%
  YoY % 13.16% 19.52% 3.50% -47.48% 17.58% 18.29% -
  Horiz. % 102.27% 90.38% 75.62% 73.06% 139.09% 118.29% 100.00%
EPS 18.91 15.08 14.05 14.09 28.58 15.98 15.34 3.55%
  YoY % 25.40% 7.33% -0.28% -50.70% 78.85% 4.17% -
  Horiz. % 123.27% 98.31% 91.59% 91.85% 186.31% 104.17% 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 - 515,876
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 177.25 148.60 123.04 113.64 105.73 89.72 74.34 15.58%
  YoY % 19.28% 20.77% 8.27% 7.48% 17.84% 20.69% -
  Horiz. % 238.43% 199.89% 165.51% 152.87% 142.22% 120.69% 100.00%
EPS 18.89 14.30 13.18 12.64 12.53 6.99 6.58 19.21%
  YoY % 32.10% 8.50% 4.27% 0.88% 79.26% 6.23% -
  Horiz. % 287.08% 217.33% 200.30% 192.10% 190.43% 106.23% 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 4.5672 3.5741 3.1713 2.4666 2.0249 1.5657 1.2602 23.93%
  YoY % 27.79% 12.70% 28.57% 21.81% 29.33% 24.24% -
  Horiz. % 362.42% 283.61% 251.65% 195.73% 160.68% 124.24% 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 5.10 5.61 6.67 5.52 4.35 3.23 2.88 9.99%
  YoY % -9.09% -15.89% 20.83% 26.90% 34.67% 12.15% -
  Horiz. % 177.08% 194.79% 231.60% 191.67% 151.04% 112.15% 100.00%
P/EPS 47.87 58.36 62.30 49.61 36.74 41.49 32.59 6.61%
  YoY % -17.97% -6.32% 25.58% 35.03% -11.45% 27.31% -
  Horiz. % 146.89% 179.07% 191.16% 152.22% 112.73% 127.31% 100.00%
EY 2.09 1.71 1.61 2.02 2.72 2.41 3.07 -6.20%
  YoY % 22.22% 6.21% -20.30% -25.74% 12.86% -21.50% -
  Horiz. % 68.08% 55.70% 52.44% 65.80% 88.60% 78.50% 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 5.02 5.40 6.12 5.72 5.36 3.23 3.41 6.65%
  YoY % -7.04% -11.76% 6.99% 6.72% 65.94% -5.28% -
  Horiz. % 147.21% 158.36% 179.47% 167.74% 157.18% 94.72% 100.00%
P/EPS 47.07 56.11 57.17 51.46 45.28 41.43 38.59 3.36%
  YoY % -16.11% -1.85% 11.10% 13.65% 9.29% 7.36% -
  Horiz. % 121.97% 145.40% 148.15% 133.35% 117.34% 107.36% 100.00%
EY 2.12 1.78 1.75 1.94 2.21 2.41 2.59 -3.28%
  YoY % 19.10% 1.71% -9.79% -12.22% -8.30% -6.95% -
  Horiz. % 81.85% 68.73% 67.57% 74.90% 85.33% 93.05% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers