Highlights

[SCIENTX] YoY Quarter Result on 2013-10-31 [#1]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 17-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Oct-2013  [#1]
Profit Trend QoQ -     -3.05%    YoY -     17.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 534,684 550,598 431,071 364,811 241,616 213,762 186,625 19.16%
  YoY % -2.89% 27.73% 18.16% 50.99% 13.03% 14.54% -
  Horiz. % 286.50% 295.03% 230.98% 195.48% 129.47% 114.54% 100.00%
PBT 66,413 80,780 40,163 37,776 31,329 26,285 21,041 21.09%
  YoY % -17.79% 101.13% 6.32% 20.58% 19.19% 24.92% -
  Horiz. % 315.64% 383.92% 190.88% 179.54% 148.90% 124.92% 100.00%
Tax -13,426 -18,027 -8,971 -7,941 -6,053 -4,895 -3,584 24.60%
  YoY % 25.52% -100.95% -12.97% -31.19% -23.66% -36.58% -
  Horiz. % 374.61% 502.99% 250.31% 221.57% 168.89% 136.58% 100.00%
NP 52,987 62,753 31,192 29,835 25,276 21,390 17,457 20.31%
  YoY % -15.56% 101.18% 4.55% 18.04% 18.17% 22.53% -
  Horiz. % 303.53% 359.47% 178.68% 170.91% 144.79% 122.53% 100.00%
NP to SH 52,057 60,853 30,267 29,343 24,875 20,633 17,005 20.48%
  YoY % -14.45% 101.05% 3.15% 17.96% 20.56% 21.33% -
  Horiz. % 306.13% 357.85% 177.99% 172.56% 146.28% 121.33% 100.00%
Tax Rate 20.22 % 22.32 % 22.34 % 21.02 % 19.32 % 18.62 % 17.03 % 2.90%
  YoY % -9.41% -0.09% 6.28% 8.80% 3.76% 9.34% -
  Horiz. % 118.73% 131.06% 131.18% 123.43% 113.45% 109.34% 100.00%
Total Cost 481,697 487,845 399,879 334,976 216,340 192,372 169,168 19.03%
  YoY % -1.26% 22.00% 19.38% 54.84% 12.46% 13.72% -
  Horiz. % 284.74% 288.38% 236.38% 198.01% 127.88% 113.72% 100.00%
Net Worth 1,227,846 1,007,440 767,176 636,833 550,388 488,393 433,207 18.94%
  YoY % 21.88% 31.32% 20.47% 15.71% 12.69% 12.74% -
  Horiz. % 283.43% 232.55% 177.09% 147.00% 127.05% 112.74% 100.00%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - 15,060 12,931 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 16.46% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 116.46% 100.00%
Div Payout % - % - % - % - % - % 72.99 % 76.05 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -4.02% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 95.98% 100.00%
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 1,227,846 1,007,440 767,176 636,833 550,388 488,393 433,207 18.94%
  YoY % 21.88% 31.32% 20.47% 15.71% 12.69% 12.74% -
  Horiz. % 283.43% 232.55% 177.09% 147.00% 127.05% 112.74% 100.00%
NOSH 459,867 225,883 221,088 221,122 214,995 215,151 215,525 13.45%
  YoY % 103.59% 2.17% -0.02% 2.85% -0.07% -0.17% -
  Horiz. % 213.37% 104.81% 102.58% 102.60% 99.75% 99.83% 100.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 9.91 % 11.40 % 7.24 % 8.18 % 10.46 % 10.01 % 9.35 % 0.97%
  YoY % -13.07% 57.46% -11.49% -21.80% 4.50% 7.06% -
  Horiz. % 105.99% 121.93% 77.43% 87.49% 111.87% 107.06% 100.00%
ROE 4.24 % 6.04 % 3.95 % 4.61 % 4.52 % 4.22 % 3.93 % 1.27%
  YoY % -29.80% 52.91% -14.32% 1.99% 7.11% 7.38% -
  Horiz. % 107.89% 153.69% 100.51% 117.30% 115.01% 107.38% 100.00%
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 116.27 243.75 194.98 164.98 112.38 99.35 86.59 5.03%
  YoY % -52.30% 25.01% 18.18% 46.81% 13.12% 14.74% -
  Horiz. % 134.28% 281.50% 225.18% 190.53% 129.78% 114.74% 100.00%
EPS 11.32 26.94 13.69 13.27 11.57 9.59 7.89 6.20%
  YoY % -57.98% 96.79% 3.17% 14.69% 20.65% 21.55% -
  Horiz. % 143.47% 341.44% 173.51% 168.19% 146.64% 121.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 7.00 6.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 16.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 116.67% 100.00%
NAPS 2.6700 4.4600 3.4700 2.8800 2.5600 2.2700 2.0100 4.84%
  YoY % -40.13% 28.53% 20.49% 12.50% 12.78% 12.94% -
  Horiz. % 132.84% 221.89% 172.64% 143.28% 127.36% 112.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 103.77 106.86 83.66 70.80 46.89 41.49 36.22 19.16%
  YoY % -2.89% 27.73% 18.16% 50.99% 13.02% 14.55% -
  Horiz. % 286.50% 295.03% 230.98% 195.47% 129.46% 114.55% 100.00%
EPS 10.10 11.81 5.87 5.69 4.83 4.00 3.30 20.47%
  YoY % -14.48% 101.19% 3.16% 17.81% 20.75% 21.21% -
  Horiz. % 306.06% 357.88% 177.88% 172.42% 146.36% 121.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.92 2.51 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 16.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 116.33% 100.00%
NAPS 2.3830 1.9552 1.4889 1.2359 1.0682 0.9479 0.8408 18.94%
  YoY % 21.88% 31.32% 20.47% 15.70% 12.69% 12.74% -
  Horiz. % 283.42% 232.54% 177.08% 146.99% 127.05% 112.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 6.5200 7.6600 7.1500 5.6300 3.2100 2.3400 1.8400 -
P/RPS 5.61 3.14 3.67 3.41 2.86 2.36 2.12 17.59%
  YoY % 78.66% -14.44% 7.62% 19.23% 21.19% 11.32% -
  Horiz. % 264.62% 148.11% 173.11% 160.85% 134.91% 111.32% 100.00%
P/EPS 57.60 28.43 52.23 42.43 27.74 24.40 23.32 16.25%
  YoY % 102.60% -45.57% 23.10% 52.96% 13.69% 4.63% -
  Horiz. % 247.00% 121.91% 223.97% 181.95% 118.95% 104.63% 100.00%
EY 1.74 3.52 1.91 2.36 3.60 4.10 4.29 -13.95%
  YoY % -50.57% 84.29% -19.07% -34.44% -12.20% -4.43% -
  Horiz. % 40.56% 82.05% 44.52% 55.01% 83.92% 95.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.99 3.26 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -8.28% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 91.72% 100.00%
P/NAPS 2.44 1.72 2.06 1.95 1.25 1.03 0.92 17.63%
  YoY % 41.86% -16.50% 5.64% 56.00% 21.36% 11.96% -
  Horiz. % 265.22% 186.96% 223.91% 211.96% 135.87% 111.96% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 15/12/16 17/12/15 17/12/14 17/12/13 19/12/12 15/12/11 15/12/10 -
Price 6.9100 9.1500 6.8400 5.6100 3.0500 2.5100 1.8900 -
P/RPS 5.94 3.75 3.51 3.40 2.71 2.53 2.18 18.16%
  YoY % 58.40% 6.84% 3.24% 25.46% 7.11% 16.06% -
  Horiz. % 272.48% 172.02% 161.01% 155.96% 124.31% 116.06% 100.00%
P/EPS 61.04 33.96 49.96 42.28 26.36 26.17 23.95 16.86%
  YoY % 79.74% -32.03% 18.16% 60.39% 0.73% 9.27% -
  Horiz. % 254.86% 141.80% 208.60% 176.53% 110.06% 109.27% 100.00%
EY 1.64 2.94 2.00 2.37 3.79 3.82 4.17 -14.39%
  YoY % -44.22% 47.00% -15.61% -37.47% -0.79% -8.39% -
  Horiz. % 39.33% 70.50% 47.96% 56.83% 90.89% 91.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.79 3.17 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -11.99% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 88.01% 100.00%
P/NAPS 2.59 2.05 1.97 1.95 1.19 1.11 0.94 18.38%
  YoY % 26.34% 4.06% 1.03% 63.87% 7.21% 18.09% -
  Horiz. % 275.53% 218.09% 209.57% 207.45% 126.60% 118.09% 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