Highlights

[SCIENTX] YoY Quarter Result on 2017-07-31 [#4]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 19-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Jul-2017  [#4]
Profit Trend QoQ -     8.47%    YoY -     33.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 938,765 733,154 646,065 561,057 452,498 415,401 371,243 16.71%
  YoY % 28.04% 13.48% 15.15% 23.99% 8.93% 11.89% -
  Horiz. % 252.87% 197.49% 174.03% 151.13% 121.89% 111.89% 100.00%
PBT 176,573 106,897 84,283 69,908 76,996 56,014 40,217 27.95%
  YoY % 65.18% 26.83% 20.56% -9.21% 37.46% 39.28% -
  Horiz. % 439.05% 265.80% 209.57% 173.83% 191.45% 139.28% 100.00%
Tax -37,956 -17,664 -11,069 -15,377 -27,155 -6,186 -8,942 27.23%
  YoY % -114.88% -59.58% 28.02% 43.37% -338.98% 30.82% -
  Horiz. % 424.47% 197.54% 123.79% 171.96% 303.68% 69.18% 100.00%
NP 138,617 89,233 73,214 54,531 49,841 49,828 31,275 28.15%
  YoY % 55.34% 21.88% 34.26% 9.41% 0.03% 59.32% -
  Horiz. % 443.22% 285.32% 234.10% 174.36% 159.36% 159.32% 100.00%
NP to SH 133,402 88,287 72,127 54,135 48,911 48,846 30,267 28.03%
  YoY % 51.10% 22.40% 33.24% 10.68% 0.13% 61.38% -
  Horiz. % 440.75% 291.69% 238.30% 178.86% 161.60% 161.38% 100.00%
Tax Rate 21.50 % 16.52 % 13.13 % 22.00 % 35.27 % 11.04 % 22.23 % -0.55%
  YoY % 30.15% 25.82% -40.32% -37.62% 219.47% -50.34% -
  Horiz. % 96.72% 74.31% 59.06% 98.97% 158.66% 49.66% 100.00%
Total Cost 800,148 643,921 572,851 506,526 402,657 365,573 339,968 15.33%
  YoY % 24.26% 12.41% 13.09% 25.80% 10.14% 7.53% -
  Horiz. % 235.36% 189.41% 168.50% 148.99% 118.44% 107.53% 100.00%
Net Worth 2,225,929 1,765,024 1,527,344 1,175,148 941,638 712,015 621,534 23.68%
  YoY % 26.11% 15.56% 29.97% 24.80% 32.25% 14.56% -
  Horiz. % 358.13% 283.98% 245.74% 189.07% 151.50% 114.56% 100.00%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div 51,526 48,892 48,029 22,997 29,355 28,745 41,581 3.64%
  YoY % 5.39% 1.80% 108.85% -21.66% 2.12% -30.87% -
  Horiz. % 123.92% 117.58% 115.51% 55.31% 70.60% 69.13% 100.00%
Div Payout % 38.62 % 55.38 % 66.59 % 42.48 % 60.02 % 58.85 % 137.38 % -19.05%
  YoY % -30.26% -16.83% 56.76% -29.22% 1.99% -57.16% -
  Horiz. % 28.11% 40.31% 48.47% 30.92% 43.69% 42.84% 100.00%
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 2,225,929 1,765,024 1,527,344 1,175,148 941,638 712,015 621,534 23.68%
  YoY % 26.11% 15.56% 29.97% 24.80% 32.25% 14.56% -
  Horiz. % 358.13% 283.98% 245.74% 189.07% 151.50% 114.56% 100.00%
NOSH 515,261 488,926 480,297 229,970 225,812 221,122 218,850 15.33%
  YoY % 5.39% 1.80% 108.85% 1.84% 2.12% 1.04% -
  Horiz. % 235.44% 223.41% 219.46% 105.08% 103.18% 101.04% 100.00%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 14.77 % 12.17 % 11.33 % 9.72 % 11.01 % 12.00 % 8.42 % 9.81%
  YoY % 21.36% 7.41% 16.56% -11.72% -8.25% 42.52% -
  Horiz. % 175.42% 144.54% 134.56% 115.44% 130.76% 142.52% 100.00%
ROE 5.99 % 5.00 % 4.72 % 4.61 % 5.19 % 6.86 % 4.87 % 3.51%
  YoY % 19.80% 5.93% 2.39% -11.18% -24.34% 40.86% -
  Horiz. % 123.00% 102.67% 96.92% 94.66% 106.57% 140.86% 100.00%
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 182.19 149.95 134.51 243.97 200.39 187.86 169.63 1.20%
  YoY % 21.50% 11.48% -44.87% 21.75% 6.67% 10.75% -
  Horiz. % 107.40% 88.40% 79.30% 143.82% 118.13% 110.75% 100.00%
EPS 25.89 18.06 15.02 23.54 21.66 22.09 13.83 11.01%
  YoY % 43.36% 20.24% -36.19% 8.68% -1.95% 59.73% -
  Horiz. % 187.20% 130.59% 108.60% 170.21% 156.62% 159.73% 100.00%
DPS 10.00 10.00 10.00 10.00 13.00 13.00 19.00 -10.14%
  YoY % 0.00% 0.00% 0.00% -23.08% 0.00% -31.58% -
  Horiz. % 52.63% 52.63% 52.63% 52.63% 68.42% 68.42% 100.00%
NAPS 4.3200 3.6100 3.1800 5.1100 4.1700 3.2200 2.8400 7.24%
  YoY % 19.67% 13.52% -37.77% 22.54% 29.50% 13.38% -
  Horiz. % 152.11% 127.11% 111.97% 179.93% 146.83% 113.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 181.97 142.12 125.24 108.76 87.71 80.52 71.96 16.71%
  YoY % 28.04% 13.48% 15.15% 24.00% 8.93% 11.90% -
  Horiz. % 252.88% 197.50% 174.04% 151.14% 121.89% 111.90% 100.00%
EPS 25.86 17.11 13.98 10.49 9.48 9.47 5.87 28.02%
  YoY % 51.14% 22.39% 33.27% 10.65% 0.11% 61.33% -
  Horiz. % 440.55% 291.48% 238.16% 178.71% 161.50% 161.33% 100.00%
DPS 9.99 9.48 9.31 4.46 5.69 5.57 8.06 3.64%
  YoY % 5.38% 1.83% 108.74% -21.62% 2.15% -30.89% -
  Horiz. % 123.95% 117.62% 115.51% 55.33% 70.60% 69.11% 100.00%
NAPS 4.3148 3.4214 2.9607 2.2780 1.8253 1.3802 1.2048 23.68%
  YoY % 26.11% 15.56% 29.97% 24.80% 32.25% 14.56% -
  Horiz. % 358.13% 283.98% 245.74% 189.08% 151.50% 114.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 8.4200 7.9000 8.6600 12.7000 7.1000 5.6900 5.2900 -
P/RPS 4.62 5.27 6.44 5.21 3.54 3.03 3.12 6.76%
  YoY % -12.33% -18.17% 23.61% 47.18% 16.83% -2.88% -
  Horiz. % 148.08% 168.91% 206.41% 166.99% 113.46% 97.12% 100.00%
P/EPS 32.52 43.75 57.67 53.95 32.78 25.76 38.25 -2.67%
  YoY % -25.67% -24.14% 6.90% 64.58% 27.25% -32.65% -
  Horiz. % 85.02% 114.38% 150.77% 141.05% 85.70% 67.35% 100.00%
EY 3.07 2.29 1.73 1.85 3.05 3.88 2.61 2.74%
  YoY % 34.06% 32.37% -6.49% -39.34% -21.39% 48.66% -
  Horiz. % 117.62% 87.74% 66.28% 70.88% 116.86% 148.66% 100.00%
DY 1.19 1.27 1.15 0.79 1.83 2.28 3.59 -16.80%
  YoY % -6.30% 10.43% 45.57% -56.83% -19.74% -36.49% -
  Horiz. % 33.15% 35.38% 32.03% 22.01% 50.97% 63.51% 100.00%
P/NAPS 1.95 2.19 2.72 2.49 1.70 1.77 1.86 0.79%
  YoY % -10.96% -19.49% 9.24% 46.47% -3.95% -4.84% -
  Horiz. % 104.84% 117.74% 146.24% 133.87% 91.40% 95.16% 100.00%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 26/09/19 20/09/18 19/09/17 26/09/16 29/09/15 24/09/14 26/09/13 -
Price 8.9400 8.5700 8.6000 6.3000 7.0500 6.9500 5.4600 -
P/RPS 4.91 5.72 6.39 2.58 3.52 3.70 3.22 7.28%
  YoY % -14.16% -10.49% 147.67% -26.70% -4.86% 14.91% -
  Horiz. % 152.48% 177.64% 198.45% 80.12% 109.32% 114.91% 100.00%
P/EPS 34.53 47.46 57.27 26.76 32.55 31.46 39.48 -2.21%
  YoY % -27.24% -17.13% 114.01% -17.79% 3.46% -20.31% -
  Horiz. % 87.46% 120.21% 145.06% 67.78% 82.45% 79.69% 100.00%
EY 2.90 2.11 1.75 3.74 3.07 3.18 2.53 2.30%
  YoY % 37.44% 20.57% -53.21% 21.82% -3.46% 25.69% -
  Horiz. % 114.62% 83.40% 69.17% 147.83% 121.34% 125.69% 100.00%
DY 1.12 1.17 1.16 1.59 1.84 1.87 3.48 -17.21%
  YoY % -4.27% 0.86% -27.04% -13.59% -1.60% -46.26% -
  Horiz. % 32.18% 33.62% 33.33% 45.69% 52.87% 53.74% 100.00%
P/NAPS 2.07 2.37 2.70 1.23 1.69 2.16 1.92 1.26%
  YoY % -12.66% -12.22% 119.51% -27.22% -21.76% 12.50% -
  Horiz. % 107.81% 123.44% 140.62% 64.06% 88.02% 112.50% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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