Highlights

[SCIENTX] YoY Quarter Result on 2015-10-31 [#1]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 17-Dec-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 31-Oct-2015  [#1]
Profit Trend QoQ -     24.42%    YoY -     101.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 713,639 658,682 534,684 550,598 431,071 364,811 241,616 19.77%
  YoY % 8.34% 23.19% -2.89% 27.73% 18.16% 50.99% -
  Horiz. % 295.36% 272.62% 221.29% 227.88% 178.41% 150.99% 100.00%
PBT 72,538 92,566 66,413 80,780 40,163 37,776 31,329 15.01%
  YoY % -21.64% 39.38% -17.79% 101.13% 6.32% 20.58% -
  Horiz. % 231.54% 295.46% 211.99% 257.84% 128.20% 120.58% 100.00%
Tax -17,196 -19,171 -13,426 -18,027 -8,971 -7,941 -6,053 19.00%
  YoY % 10.30% -42.79% 25.52% -100.95% -12.97% -31.19% -
  Horiz. % 284.09% 316.72% 221.81% 297.82% 148.21% 131.19% 100.00%
NP 55,342 73,395 52,987 62,753 31,192 29,835 25,276 13.95%
  YoY % -24.60% 38.52% -15.56% 101.18% 4.55% 18.04% -
  Horiz. % 218.95% 290.37% 209.63% 248.27% 123.41% 118.04% 100.00%
NP to SH 53,666 72,402 52,057 60,853 30,267 29,343 24,875 13.67%
  YoY % -25.88% 39.08% -14.45% 101.05% 3.15% 17.96% -
  Horiz. % 215.74% 291.06% 209.27% 244.64% 121.68% 117.96% 100.00%
Tax Rate 23.71 % 20.71 % 20.22 % 22.32 % 22.34 % 21.02 % 19.32 % 3.47%
  YoY % 14.49% 2.42% -9.41% -0.09% 6.28% 8.80% -
  Horiz. % 122.72% 107.19% 104.66% 115.53% 115.63% 108.80% 100.00%
Total Cost 658,297 585,287 481,697 487,845 399,879 334,976 216,340 20.37%
  YoY % 12.47% 21.51% -1.26% 22.00% 19.38% 54.84% -
  Horiz. % 304.29% 270.54% 222.66% 225.50% 184.84% 154.84% 100.00%
Net Worth 1,823,695 1,605,708 1,227,846 1,007,440 767,176 636,833 550,388 22.09%
  YoY % 13.58% 30.77% 21.88% 31.32% 20.47% 15.71% -
  Horiz. % 331.35% 291.74% 223.09% 183.04% 139.39% 115.71% 100.00%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 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
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 1,823,695 1,605,708 1,227,846 1,007,440 767,176 636,833 550,388 22.09%
  YoY % 13.58% 30.77% 21.88% 31.32% 20.47% 15.71% -
  Horiz. % 331.35% 291.74% 223.09% 183.04% 139.39% 115.71% 100.00%
NOSH 488,926 483,647 459,867 225,883 221,088 221,122 214,995 14.67%
  YoY % 1.09% 5.17% 103.59% 2.17% -0.02% 2.85% -
  Horiz. % 227.41% 224.96% 213.90% 105.06% 102.83% 102.85% 100.00%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 7.75 % 11.14 % 9.91 % 11.40 % 7.24 % 8.18 % 10.46 % -4.87%
  YoY % -30.43% 12.41% -13.07% 57.46% -11.49% -21.80% -
  Horiz. % 74.09% 106.50% 94.74% 108.99% 69.22% 78.20% 100.00%
ROE 2.94 % 4.51 % 4.24 % 6.04 % 3.95 % 4.61 % 4.52 % -6.91%
  YoY % -34.81% 6.37% -29.80% 52.91% -14.32% 1.99% -
  Horiz. % 65.04% 99.78% 93.81% 133.63% 87.39% 101.99% 100.00%
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 145.96 136.19 116.27 243.75 194.98 164.98 112.38 4.45%
  YoY % 7.17% 17.13% -52.30% 25.01% 18.18% 46.81% -
  Horiz. % 129.88% 121.19% 103.46% 216.90% 173.50% 146.81% 100.00%
EPS 10.98 14.97 11.32 26.94 13.69 13.27 11.57 -0.87%
  YoY % -26.65% 32.24% -57.98% 96.79% 3.17% 14.69% -
  Horiz. % 94.90% 129.39% 97.84% 232.84% 118.32% 114.69% 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 3.7300 3.3200 2.6700 4.4600 3.4700 2.8800 2.5600 6.47%
  YoY % 12.35% 24.34% -40.13% 28.53% 20.49% 12.50% -
  Horiz. % 145.70% 129.69% 104.30% 174.22% 135.55% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 138.50 127.83 103.77 106.86 83.66 70.80 46.89 19.77%
  YoY % 8.35% 23.19% -2.89% 27.73% 18.16% 50.99% -
  Horiz. % 295.37% 272.62% 221.31% 227.90% 178.42% 150.99% 100.00%
EPS 10.42 14.05 10.10 11.81 5.87 5.69 4.83 13.67%
  YoY % -25.84% 39.11% -14.48% 101.19% 3.16% 17.81% -
  Horiz. % 215.74% 290.89% 209.11% 244.51% 121.53% 117.81% 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 3.5394 3.1163 2.3830 1.9552 1.4889 1.2359 1.0682 22.09%
  YoY % 13.58% 30.77% 21.88% 31.32% 20.47% 15.70% -
  Horiz. % 331.34% 291.73% 223.09% 183.04% 139.38% 115.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 8.5900 8.9000 6.5200 7.6600 7.1500 5.6300 3.2100 -
P/RPS 5.89 6.53 5.61 3.14 3.67 3.41 2.86 12.79%
  YoY % -9.80% 16.40% 78.66% -14.44% 7.62% 19.23% -
  Horiz. % 205.94% 228.32% 196.15% 109.79% 128.32% 119.23% 100.00%
P/EPS 78.26 59.45 57.60 28.43 52.23 42.43 27.74 18.86%
  YoY % 31.64% 3.21% 102.60% -45.57% 23.10% 52.96% -
  Horiz. % 282.12% 214.31% 207.64% 102.49% 188.28% 152.96% 100.00%
EY 1.28 1.68 1.74 3.52 1.91 2.36 3.60 -15.82%
  YoY % -23.81% -3.45% -50.57% 84.29% -19.07% -34.44% -
  Horiz. % 35.56% 46.67% 48.33% 97.78% 53.06% 65.56% 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 2.30 2.68 2.44 1.72 2.06 1.95 1.25 10.69%
  YoY % -14.18% 9.84% 41.86% -16.50% 5.64% 56.00% -
  Horiz. % 184.00% 214.40% 195.20% 137.60% 164.80% 156.00% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 28/12/18 06/12/17 15/12/16 17/12/15 17/12/14 17/12/13 19/12/12 -
Price 9.1500 8.5800 6.9100 9.1500 6.8400 5.6100 3.0500 -
P/RPS 6.27 6.30 5.94 3.75 3.51 3.40 2.71 15.00%
  YoY % -0.48% 6.06% 58.40% 6.84% 3.24% 25.46% -
  Horiz. % 231.37% 232.47% 219.19% 138.38% 129.52% 125.46% 100.00%
P/EPS 83.36 57.31 61.04 33.96 49.96 42.28 26.36 21.14%
  YoY % 45.45% -6.11% 79.74% -32.03% 18.16% 60.39% -
  Horiz. % 316.24% 217.41% 231.56% 128.83% 189.53% 160.39% 100.00%
EY 1.20 1.74 1.64 2.94 2.00 2.37 3.79 -17.44%
  YoY % -31.03% 6.10% -44.22% 47.00% -15.61% -37.47% -
  Horiz. % 31.66% 45.91% 43.27% 77.57% 52.77% 62.53% 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 2.45 2.58 2.59 2.05 1.97 1.95 1.19 12.78%
  YoY % -5.04% -0.39% 26.34% 4.06% 1.03% 63.87% -
  Horiz. % 205.88% 216.81% 217.65% 172.27% 165.55% 163.87% 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.
 


 

1911 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.710.00 
 UCREST 0.2150.00 
 PINEAPP 0.310.00 
 PUC 0.0850.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.230.00 
 3A 0.870.00 
 TENAGA-C57 0.040.00 
Partners & Brokers