Highlights

[SCIENTX] YoY Quarter Result on 2015-07-31 [#4]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 29-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 31-Jul-2015  [#4]
Profit Trend QoQ -     13.86%    YoY -     0.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 733,154 646,065 561,057 452,498 415,401 371,243 226,014 21.66%
  YoY % 13.48% 15.15% 23.99% 8.93% 11.89% 64.26% -
  Horiz. % 324.38% 285.85% 248.24% 200.21% 183.79% 164.26% 100.00%
PBT 106,897 84,283 69,908 76,996 56,014 40,217 29,531 23.90%
  YoY % 26.83% 20.56% -9.21% 37.46% 39.28% 36.19% -
  Horiz. % 361.98% 285.41% 236.73% 260.73% 189.68% 136.19% 100.00%
Tax -17,664 -11,069 -15,377 -27,155 -6,186 -8,942 -4,365 26.22%
  YoY % -59.58% 28.02% 43.37% -338.98% 30.82% -104.86% -
  Horiz. % 404.67% 253.59% 352.28% 622.11% 141.72% 204.86% 100.00%
NP 89,233 73,214 54,531 49,841 49,828 31,275 25,166 23.47%
  YoY % 21.88% 34.26% 9.41% 0.03% 59.32% 24.27% -
  Horiz. % 354.58% 290.92% 216.69% 198.05% 198.00% 124.27% 100.00%
NP to SH 88,287 72,127 54,135 48,911 48,846 30,267 23,389 24.77%
  YoY % 22.40% 33.24% 10.68% 0.13% 61.38% 29.41% -
  Horiz. % 377.47% 308.38% 231.45% 209.12% 208.84% 129.41% 100.00%
Tax Rate 16.52 % 13.13 % 22.00 % 35.27 % 11.04 % 22.23 % 14.78 % 1.87%
  YoY % 25.82% -40.32% -37.62% 219.47% -50.34% 50.41% -
  Horiz. % 111.77% 88.84% 148.85% 238.63% 74.70% 150.41% 100.00%
Total Cost 643,921 572,851 506,526 402,657 365,573 339,968 200,848 21.42%
  YoY % 12.41% 13.09% 25.80% 10.14% 7.53% 69.27% -
  Horiz. % 320.60% 285.22% 252.19% 200.48% 182.01% 169.27% 100.00%
Net Worth 1,765,024 1,527,344 1,175,148 941,638 712,015 621,534 524,532 22.40%
  YoY % 15.56% 29.97% 24.80% 32.25% 14.56% 18.49% -
  Horiz. % 336.49% 291.18% 224.04% 179.52% 135.74% 118.49% 100.00%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 48,892 48,029 22,997 29,355 28,745 41,581 12,898 24.86%
  YoY % 1.80% 108.85% -21.66% 2.12% -30.87% 222.38% -
  Horiz. % 379.06% 372.37% 178.29% 227.59% 222.87% 322.38% 100.00%
Div Payout % 55.38 % 66.59 % 42.48 % 60.02 % 58.85 % 137.38 % 55.15 % 0.07%
  YoY % -16.83% 56.76% -29.22% 1.99% -57.16% 149.10% -
  Horiz. % 100.42% 120.74% 77.03% 108.83% 106.71% 249.10% 100.00%
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 1,765,024 1,527,344 1,175,148 941,638 712,015 621,534 524,532 22.40%
  YoY % 15.56% 29.97% 24.80% 32.25% 14.56% 18.49% -
  Horiz. % 336.49% 291.18% 224.04% 179.52% 135.74% 118.49% 100.00%
NOSH 488,926 480,297 229,970 225,812 221,122 218,850 214,972 14.67%
  YoY % 1.80% 108.85% 1.84% 2.12% 1.04% 1.80% -
  Horiz. % 227.44% 223.42% 106.98% 105.04% 102.86% 101.80% 100.00%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 12.17 % 11.33 % 9.72 % 11.01 % 12.00 % 8.42 % 11.13 % 1.50%
  YoY % 7.41% 16.56% -11.72% -8.25% 42.52% -24.35% -
  Horiz. % 109.34% 101.80% 87.33% 98.92% 107.82% 75.65% 100.00%
ROE 5.00 % 4.72 % 4.61 % 5.19 % 6.86 % 4.87 % 4.46 % 1.92%
  YoY % 5.93% 2.39% -11.18% -24.34% 40.86% 9.19% -
  Horiz. % 112.11% 105.83% 103.36% 116.37% 153.81% 109.19% 100.00%
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 149.95 134.51 243.97 200.39 187.86 169.63 105.14 6.09%
  YoY % 11.48% -44.87% 21.75% 6.67% 10.75% 61.34% -
  Horiz. % 142.62% 127.93% 232.04% 190.59% 178.68% 161.34% 100.00%
EPS 18.06 15.02 23.54 21.66 22.09 13.83 10.88 8.81%
  YoY % 20.24% -36.19% 8.68% -1.95% 59.73% 27.11% -
  Horiz. % 165.99% 138.05% 216.36% 199.08% 203.03% 127.11% 100.00%
DPS 10.00 10.00 10.00 13.00 13.00 19.00 6.00 8.88%
  YoY % 0.00% 0.00% -23.08% 0.00% -31.58% 216.67% -
  Horiz. % 166.67% 166.67% 166.67% 216.67% 216.67% 316.67% 100.00%
NAPS 3.6100 3.1800 5.1100 4.1700 3.2200 2.8400 2.4400 6.74%
  YoY % 13.52% -37.77% 22.54% 29.50% 13.38% 16.39% -
  Horiz. % 147.95% 130.33% 209.43% 170.90% 131.97% 116.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 142.29 125.39 108.89 87.82 80.62 72.05 43.86 21.66%
  YoY % 13.48% 15.15% 23.99% 8.93% 11.89% 64.27% -
  Horiz. % 324.42% 285.89% 248.27% 200.23% 183.81% 164.27% 100.00%
EPS 17.13 14.00 10.51 9.49 9.48 5.87 4.54 24.76%
  YoY % 22.36% 33.21% 10.75% 0.11% 61.50% 29.30% -
  Horiz. % 377.31% 308.37% 231.50% 209.03% 208.81% 129.30% 100.00%
DPS 9.49 9.32 4.46 5.70 5.58 8.07 2.50 24.89%
  YoY % 1.82% 108.97% -21.75% 2.15% -30.86% 222.80% -
  Horiz. % 379.60% 372.80% 178.40% 228.00% 223.20% 322.80% 100.00%
NAPS 3.4255 2.9642 2.2807 1.8275 1.3819 1.2063 1.0180 22.40%
  YoY % 15.56% 29.97% 24.80% 32.25% 14.56% 18.50% -
  Horiz. % 336.49% 291.18% 224.04% 179.52% 135.75% 118.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 7.9000 8.6600 12.7000 7.1000 5.6900 5.2900 2.4000 -
P/RPS 5.27 6.44 5.21 3.54 3.03 3.12 2.28 14.98%
  YoY % -18.17% 23.61% 47.18% 16.83% -2.88% 36.84% -
  Horiz. % 231.14% 282.46% 228.51% 155.26% 132.89% 136.84% 100.00%
P/EPS 43.75 57.67 53.95 32.78 25.76 38.25 22.06 12.08%
  YoY % -24.14% 6.90% 64.58% 27.25% -32.65% 73.39% -
  Horiz. % 198.32% 261.42% 244.56% 148.59% 116.77% 173.39% 100.00%
EY 2.29 1.73 1.85 3.05 3.88 2.61 4.53 -10.74%
  YoY % 32.37% -6.49% -39.34% -21.39% 48.66% -42.38% -
  Horiz. % 50.55% 38.19% 40.84% 67.33% 85.65% 57.62% 100.00%
DY 1.27 1.15 0.79 1.83 2.28 3.59 2.50 -10.67%
  YoY % 10.43% 45.57% -56.83% -19.74% -36.49% 43.60% -
  Horiz. % 50.80% 46.00% 31.60% 73.20% 91.20% 143.60% 100.00%
P/NAPS 2.19 2.72 2.49 1.70 1.77 1.86 0.98 14.33%
  YoY % -19.49% 9.24% 46.47% -3.95% -4.84% 89.80% -
  Horiz. % 223.47% 277.55% 254.08% 173.47% 180.61% 189.80% 100.00%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 20/09/18 19/09/17 26/09/16 29/09/15 24/09/14 26/09/13 18/09/12 -
Price 8.5700 8.6000 6.3000 7.0500 6.9500 5.4600 2.4500 -
P/RPS 5.72 6.39 2.58 3.52 3.70 3.22 2.33 16.14%
  YoY % -10.49% 147.67% -26.70% -4.86% 14.91% 38.20% -
  Horiz. % 245.49% 274.25% 110.73% 151.07% 158.80% 138.20% 100.00%
P/EPS 47.46 57.27 26.76 32.55 31.46 39.48 22.52 13.22%
  YoY % -17.13% 114.01% -17.79% 3.46% -20.31% 75.31% -
  Horiz. % 210.75% 254.31% 118.83% 144.54% 139.70% 175.31% 100.00%
EY 2.11 1.75 3.74 3.07 3.18 2.53 4.44 -11.66%
  YoY % 20.57% -53.21% 21.82% -3.46% 25.69% -43.02% -
  Horiz. % 47.52% 39.41% 84.23% 69.14% 71.62% 56.98% 100.00%
DY 1.17 1.16 1.59 1.84 1.87 3.48 2.45 -11.58%
  YoY % 0.86% -27.04% -13.59% -1.60% -46.26% 42.04% -
  Horiz. % 47.76% 47.35% 64.90% 75.10% 76.33% 142.04% 100.00%
P/NAPS 2.37 2.70 1.23 1.69 2.16 1.92 1.00 15.46%
  YoY % -12.22% 119.51% -27.22% -21.76% 12.50% 92.00% -
  Horiz. % 237.00% 270.00% 123.00% 169.00% 216.00% 192.00% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers