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
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 766,585 634,752 586,248 545,429 462,865 383,490 271,084 18.91%
  YoY % 20.77% 8.27% 7.48% 17.84% 20.70% 41.47% -
  Horiz. % 282.79% 234.15% 216.26% 201.20% 170.75% 141.47% 100.00%
PBT 100,044 85,377 81,832 79,853 47,298 44,400 33,195 20.18%
  YoY % 17.18% 4.33% 2.48% 68.83% 6.53% 33.76% -
  Horiz. % 301.38% 257.20% 246.52% 240.56% 142.49% 133.76% 100.00%
Tax -24,276 -16,469 -15,513 -13,201 -10,185 -9,727 -7,196 22.45%
  YoY % -47.40% -6.16% -17.51% -29.61% -4.71% -35.17% -
  Horiz. % 337.35% 228.86% 215.58% 183.45% 141.54% 135.17% 100.00%
NP 75,768 68,908 66,319 66,652 37,113 34,673 25,999 19.51%
  YoY % 9.96% 3.90% -0.50% 79.59% 7.04% 33.36% -
  Horiz. % 291.43% 265.04% 255.08% 256.36% 142.75% 133.36% 100.00%
NP to SH 73,745 67,981 65,192 64,622 36,054 33,920 25,607 19.27%
  YoY % 8.48% 4.28% 0.88% 79.24% 6.29% 32.46% -
  Horiz. % 287.99% 265.48% 254.59% 252.36% 140.80% 132.46% 100.00%
Tax Rate 24.27 % 19.29 % 18.96 % 16.53 % 21.53 % 21.91 % 21.68 % 1.90%
  YoY % 25.82% 1.74% 14.70% -23.22% -1.73% 1.06% -
  Horiz. % 111.95% 88.98% 87.45% 76.25% 99.31% 101.06% 100.00%
Total Cost 690,817 565,844 519,929 478,777 425,752 348,817 245,085 18.84%
  YoY % 22.09% 8.83% 8.60% 12.45% 22.06% 42.32% -
  Horiz. % 281.87% 230.88% 212.14% 195.35% 173.72% 142.32% 100.00%
Net Worth 1,843,805 1,635,984 1,272,444 1,044,624 807,717 650,096 556,860 22.07%
  YoY % 12.70% 28.57% 21.81% 29.33% 24.25% 16.74% -
  Horiz. % 331.11% 293.79% 228.50% 187.59% 145.05% 116.74% 100.00%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 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
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 1,843,805 1,635,984 1,272,444 1,044,624 807,717 650,096 556,860 22.07%
  YoY % 12.70% 28.57% 21.81% 29.33% 24.25% 16.74% -
  Horiz. % 331.11% 293.79% 228.50% 187.59% 145.05% 116.74% 100.00%
NOSH 489,073 484,019 462,707 226,109 225,619 221,121 215,004 14.67%
  YoY % 1.04% 4.61% 104.64% 0.22% 2.03% 2.85% -
  Horiz. % 227.47% 225.12% 215.21% 105.17% 104.94% 102.85% 100.00%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 9.88 % 10.86 % 11.31 % 12.22 % 8.02 % 9.04 % 9.59 % 0.50%
  YoY % -9.02% -3.98% -7.45% 52.37% -11.28% -5.74% -
  Horiz. % 103.02% 113.24% 117.94% 127.42% 83.63% 94.26% 100.00%
ROE 4.00 % 4.16 % 5.12 % 6.19 % 4.46 % 5.22 % 4.60 % -2.30%
  YoY % -3.85% -18.75% -17.29% 38.79% -14.56% 13.48% -
  Horiz. % 86.96% 90.43% 111.30% 134.57% 96.96% 113.48% 100.00%
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 156.74 131.14 126.70 241.22 205.15 173.43 126.08 3.69%
  YoY % 19.52% 3.50% -47.48% 17.58% 18.29% 37.56% -
  Horiz. % 124.32% 104.01% 100.49% 191.32% 162.71% 137.56% 100.00%
EPS 15.08 14.05 14.09 28.58 15.98 15.34 11.91 4.01%
  YoY % 7.33% -0.28% -50.70% 78.85% 4.17% 28.80% -
  Horiz. % 126.62% 117.97% 118.30% 239.97% 134.17% 128.80% 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 3.7700 3.3800 2.7500 4.6200 3.5800 2.9400 2.5900 6.45%
  YoY % 11.54% 22.91% -40.48% 29.05% 21.77% 13.51% -
  Horiz. % 145.56% 130.50% 106.18% 178.38% 138.22% 113.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 148.78 123.19 113.78 105.85 89.83 74.43 52.61 18.91%
  YoY % 20.77% 8.27% 7.49% 17.83% 20.69% 41.48% -
  Horiz. % 282.80% 234.16% 216.27% 201.20% 170.75% 141.47% 100.00%
EPS 14.31 13.19 12.65 12.54 7.00 6.58 4.97 19.26%
  YoY % 8.49% 4.27% 0.88% 79.14% 6.38% 32.39% -
  Horiz. % 287.93% 265.39% 254.53% 252.31% 140.85% 132.39% 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 3.5784 3.1751 2.4695 2.0274 1.5676 1.2617 1.0807 22.07%
  YoY % 12.70% 28.57% 21.81% 29.33% 24.25% 16.75% -
  Horiz. % 331.12% 293.80% 228.51% 187.60% 145.05% 116.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 8.8000 8.7500 6.9900 10.5000 6.6300 5.0000 3.0200 -
P/RPS 5.61 6.67 5.52 4.35 3.23 2.88 2.40 15.19%
  YoY % -15.89% 20.83% 26.90% 34.67% 12.15% 20.00% -
  Horiz. % 233.75% 277.92% 230.00% 181.25% 134.58% 120.00% 100.00%
P/EPS 58.36 62.30 49.61 36.74 41.49 32.59 25.36 14.89%
  YoY % -6.32% 25.58% 35.03% -11.45% 27.31% 28.51% -
  Horiz. % 230.13% 245.66% 195.62% 144.87% 163.60% 128.51% 100.00%
EY 1.71 1.61 2.02 2.72 2.41 3.07 3.94 -12.98%
  YoY % 6.21% -20.30% -25.74% 12.86% -21.50% -22.08% -
  Horiz. % 43.40% 40.86% 51.27% 69.04% 61.17% 77.92% 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 2.33 2.59 2.54 2.27 1.85 1.70 1.17 12.16%
  YoY % -10.04% 1.97% 11.89% 22.70% 8.82% 45.30% -
  Horiz. % 199.15% 221.37% 217.09% 194.02% 158.12% 145.30% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 19/03/19 22/03/18 22/03/17 22/03/16 23/03/15 20/03/14 27/03/13 -
Price 8.4600 8.0300 7.2500 12.9400 6.6200 5.9200 3.8100 -
P/RPS 5.40 6.12 5.72 5.36 3.23 3.41 3.02 10.17%
  YoY % -11.76% 6.99% 6.72% 65.94% -5.28% 12.91% -
  Horiz. % 178.81% 202.65% 189.40% 177.48% 106.95% 112.91% 100.00%
P/EPS 56.11 57.17 51.46 45.28 41.43 38.59 31.99 9.81%
  YoY % -1.85% 11.10% 13.65% 9.29% 7.36% 20.63% -
  Horiz. % 175.40% 178.71% 160.86% 141.54% 129.51% 120.63% 100.00%
EY 1.78 1.75 1.94 2.21 2.41 2.59 3.13 -8.97%
  YoY % 1.71% -9.79% -12.22% -8.30% -6.95% -17.25% -
  Horiz. % 56.87% 55.91% 61.98% 70.61% 77.00% 82.75% 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 2.24 2.38 2.64 2.80 1.85 2.01 1.47 7.27%
  YoY % -5.88% -9.85% -5.71% 51.35% -7.96% 36.73% -
  Horiz. % 152.38% 161.90% 179.59% 190.48% 125.85% 136.73% 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.
 


 

126  202  427  1448 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 BARAKAH 0.07-0.015 
 LAMBO 0.075+0.005 
 NIHSIN-WB 0.070.00 
 IOIPG 1.18-0.01 
 LAMBO-WB 0.010.00 
 KNM 0.185-0.005 
 LHI 1.05-0.02 
 DAYANG 1.14-0.01 
 IRIS 0.1450.00 
Partners & Brokers