Highlights

[SCIENTX] YoY TTM Result on 2014-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 20-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Jan-2014  [#2]
Profit Trend QoQ -     7.24%    YoY -     31.50%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 2,225,885 2,003,775 1,736,107 1,464,646 965,474 850,763 752,699 19.79%
  YoY % 11.08% 15.42% 18.53% 51.70% 13.48% 13.03% -
  Horiz. % 295.72% 266.21% 230.65% 194.59% 128.27% 113.03% 100.00%
PBT 293,944 294,134 191,552 160,632 119,569 103,959 85,806 22.76%
  YoY % -0.06% 53.55% 19.25% 34.34% 15.02% 21.16% -
  Horiz. % 342.57% 342.79% 223.24% 187.20% 139.35% 121.16% 100.00%
Tax -57,476 -70,938 -36,254 -34,902 -22,575 -18,883 -13,150 27.84%
  YoY % 18.98% -95.67% -3.87% -54.60% -19.55% -43.60% -
  Horiz. % 437.08% 539.45% 275.70% 265.41% 171.67% 143.60% 100.00%
NP 236,468 223,196 155,298 125,730 96,994 85,076 72,656 21.71%
  YoY % 5.95% 43.72% 23.52% 29.63% 14.01% 17.09% -
  Horiz. % 325.46% 307.20% 213.74% 173.05% 133.50% 117.09% 100.00%
NP to SH 232,639 217,344 151,508 123,065 93,582 81,982 70,733 21.93%
  YoY % 7.04% 43.45% 23.11% 31.50% 14.15% 15.90% -
  Horiz. % 328.90% 307.27% 214.20% 173.99% 132.30% 115.90% 100.00%
Tax Rate 19.55 % 24.12 % 18.93 % 21.73 % 18.88 % 18.16 % 15.33 % 4.13%
  YoY % -18.95% 27.42% -12.89% 15.10% 3.96% 18.46% -
  Horiz. % 127.53% 157.34% 123.48% 141.75% 123.16% 118.46% 100.00%
Total Cost 1,989,417 1,780,579 1,580,809 1,338,916 868,480 765,687 680,043 19.57%
  YoY % 11.73% 12.64% 18.07% 54.17% 13.42% 12.59% -
  Horiz. % 292.54% 261.83% 232.46% 196.89% 127.71% 112.59% 100.00%
Net Worth 1,272,444 1,044,624 807,717 650,096 556,860 494,389 437,068 19.48%
  YoY % 21.81% 29.33% 24.25% 16.74% 12.64% 13.11% -
  Horiz. % 291.13% 239.01% 184.80% 148.74% 127.41% 113.11% 100.00%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 50,363 49,682 46,440 56,639 12,898 25,813 25,853 11.74%
  YoY % 1.37% 6.98% -18.01% 339.12% -50.03% -0.15% -
  Horiz. % 194.80% 192.17% 179.63% 219.08% 49.89% 99.85% 100.00%
Div Payout % 21.65 % 22.86 % 30.65 % 46.02 % 13.78 % 31.49 % 36.55 % -8.35%
  YoY % -5.29% -25.42% -33.40% 233.96% -56.24% -13.84% -
  Horiz. % 59.23% 62.54% 83.86% 125.91% 37.70% 86.16% 100.00%
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 1,272,444 1,044,624 807,717 650,096 556,860 494,389 437,068 19.48%
  YoY % 21.81% 29.33% 24.25% 16.74% 12.64% 13.11% -
  Horiz. % 291.13% 239.01% 184.80% 148.74% 127.41% 113.11% 100.00%
NOSH 462,707 226,109 225,619 221,121 215,004 214,952 215,304 13.59%
  YoY % 104.64% 0.22% 2.03% 2.85% 0.02% -0.16% -
  Horiz. % 214.91% 105.02% 104.79% 102.70% 99.86% 99.84% 100.00%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 10.62 % 11.14 % 8.95 % 8.58 % 10.05 % 10.00 % 9.65 % 1.61%
  YoY % -4.67% 24.47% 4.31% -14.63% 0.50% 3.63% -
  Horiz. % 110.05% 115.44% 92.75% 88.91% 104.15% 103.63% 100.00%
ROE 18.28 % 20.81 % 18.76 % 18.93 % 16.81 % 16.58 % 16.18 % 2.05%
  YoY % -12.16% 10.93% -0.90% 12.61% 1.39% 2.47% -
  Horiz. % 112.98% 128.62% 115.95% 117.00% 103.89% 102.47% 100.00%
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 481.06 886.20 769.48 662.37 449.05 395.79 349.60 5.46%
  YoY % -45.72% 15.17% 16.17% 47.50% 13.46% 13.21% -
  Horiz. % 137.60% 253.49% 220.10% 189.47% 128.45% 113.21% 100.00%
EPS 50.28 96.12 67.15 55.65 43.53 38.14 32.85 7.35%
  YoY % -47.69% 43.14% 20.66% 27.84% 14.13% 16.10% -
  Horiz. % 153.06% 292.60% 204.41% 169.41% 132.51% 116.10% 100.00%
DPS 10.88 22.00 20.58 25.61 6.00 12.00 12.00 -1.62%
  YoY % -50.55% 6.90% -19.64% 326.83% -50.00% 0.00% -
  Horiz. % 90.67% 183.33% 171.50% 213.42% 50.00% 100.00% 100.00%
NAPS 2.7500 4.6200 3.5800 2.9400 2.5900 2.3000 2.0300 5.18%
  YoY % -40.48% 29.05% 21.77% 13.51% 12.61% 13.30% -
  Horiz. % 135.47% 227.59% 176.35% 144.83% 127.59% 113.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,864
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 430.65 387.68 335.89 283.37 186.79 164.60 145.63 19.79%
  YoY % 11.08% 15.42% 18.53% 51.71% 13.48% 13.03% -
  Horiz. % 295.72% 266.21% 230.65% 194.58% 128.26% 113.03% 100.00%
EPS 45.01 42.05 29.31 23.81 18.11 15.86 13.69 21.92%
  YoY % 7.04% 43.47% 23.10% 31.47% 14.19% 15.85% -
  Horiz. % 328.78% 307.16% 214.10% 173.92% 132.29% 115.85% 100.00%
DPS 9.74 9.61 8.99 10.96 2.50 4.99 5.00 11.74%
  YoY % 1.35% 6.90% -17.97% 338.40% -49.90% -0.20% -
  Horiz. % 194.80% 192.20% 179.80% 219.20% 50.00% 99.80% 100.00%
NAPS 2.4619 2.0211 1.5627 1.2578 1.0774 0.9565 0.8456 19.48%
  YoY % 21.81% 29.33% 24.24% 16.74% 12.64% 13.11% -
  Horiz. % 291.14% 239.01% 184.80% 148.75% 127.41% 113.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 6.9900 10.5000 6.6300 5.0000 3.0200 2.5300 1.9800 -
P/RPS 1.45 1.18 0.86 0.75 0.67 0.64 0.57 16.82%
  YoY % 22.88% 37.21% 14.67% 11.94% 4.69% 12.28% -
  Horiz. % 254.39% 207.02% 150.88% 131.58% 117.54% 112.28% 100.00%
P/EPS 13.90 10.92 9.87 8.98 6.94 6.63 6.03 14.92%
  YoY % 27.29% 10.64% 9.91% 29.39% 4.68% 9.95% -
  Horiz. % 230.51% 181.09% 163.68% 148.92% 115.09% 109.95% 100.00%
EY 7.19 9.15 10.13 11.13 14.41 15.07 16.59 -13.00%
  YoY % -21.42% -9.67% -8.98% -22.76% -4.38% -9.16% -
  Horiz. % 43.34% 55.15% 61.06% 67.09% 86.86% 90.84% 100.00%
DY 1.56 2.10 3.10 5.12 1.99 4.74 6.06 -20.23%
  YoY % -25.71% -32.26% -39.45% 157.29% -58.02% -21.78% -
  Horiz. % 25.74% 34.65% 51.16% 84.49% 32.84% 78.22% 100.00%
P/NAPS 2.54 2.27 1.85 1.70 1.17 1.10 0.98 17.18%
  YoY % 11.89% 22.70% 8.82% 45.30% 6.36% 12.24% -
  Horiz. % 259.18% 231.63% 188.78% 173.47% 119.39% 112.24% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 22/03/17 22/03/16 23/03/15 20/03/14 27/03/13 21/03/12 15/03/11 -
Price 7.2500 12.9400 6.6200 5.9200 3.8100 2.5100 2.6500 -
P/RPS 1.51 1.46 0.86 0.89 0.85 0.63 0.76 12.11%
  YoY % 3.42% 69.77% -3.37% 4.71% 34.92% -17.11% -
  Horiz. % 198.68% 192.11% 113.16% 117.11% 111.84% 82.89% 100.00%
P/EPS 14.42 13.46 9.86 10.64 8.75 6.58 8.07 10.15%
  YoY % 7.13% 36.51% -7.33% 21.60% 32.98% -18.46% -
  Horiz. % 178.69% 166.79% 122.18% 131.85% 108.43% 81.54% 100.00%
EY 6.93 7.43 10.14 9.40 11.42 15.20 12.40 -9.23%
  YoY % -6.73% -26.73% 7.87% -17.69% -24.87% 22.58% -
  Horiz. % 55.89% 59.92% 81.77% 75.81% 92.10% 122.58% 100.00%
DY 1.50 1.70 3.11 4.33 1.57 4.78 4.53 -16.81%
  YoY % -11.76% -45.34% -28.18% 175.80% -67.15% 5.52% -
  Horiz. % 33.11% 37.53% 68.65% 95.58% 34.66% 105.52% 100.00%
P/NAPS 2.64 2.80 1.85 2.01 1.47 1.09 1.31 12.38%
  YoY % -5.71% 51.35% -7.96% 36.73% 34.86% -16.79% -
  Horiz. % 201.53% 213.74% 141.22% 153.44% 112.21% 83.21% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS