Highlights

[SCIENTX] YoY TTM Result on 2016-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 22-Mar-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 31-Jan-2016  [#2]
Profit Trend QoQ -     15.13%    YoY -     43.45%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 2,813,557 2,575,653 2,225,885 2,003,775 1,736,107 1,464,646 965,474 19.50%
  YoY % 9.24% 15.71% 11.08% 15.42% 18.53% 51.70% -
  Horiz. % 291.42% 266.78% 230.55% 207.54% 179.82% 151.70% 100.00%
PBT 356,297 347,666 293,944 294,134 191,552 160,632 119,569 19.95%
  YoY % 2.48% 18.28% -0.06% 53.55% 19.25% 34.34% -
  Horiz. % 297.98% 290.77% 245.84% 246.00% 160.20% 134.34% 100.00%
Tax -73,456 -64,728 -57,476 -70,938 -36,254 -34,902 -22,575 21.72%
  YoY % -13.48% -12.62% 18.98% -95.67% -3.87% -54.60% -
  Horiz. % 325.39% 286.72% 254.60% 314.23% 160.59% 154.60% 100.00%
NP 282,841 282,938 236,468 223,196 155,298 125,730 96,994 19.52%
  YoY % -0.03% 19.65% 5.95% 43.72% 23.52% 29.63% -
  Horiz. % 291.61% 291.71% 243.80% 230.11% 160.11% 129.63% 100.00%
NP to SH 276,834 279,007 232,639 217,344 151,508 123,065 93,582 19.80%
  YoY % -0.78% 19.93% 7.04% 43.45% 23.11% 31.50% -
  Horiz. % 295.82% 298.14% 248.59% 232.25% 161.90% 131.50% 100.00%
Tax Rate 20.62 % 18.62 % 19.55 % 24.12 % 18.93 % 21.73 % 18.88 % 1.48%
  YoY % 10.74% -4.76% -18.95% 27.42% -12.89% 15.10% -
  Horiz. % 109.22% 98.62% 103.55% 127.75% 100.26% 115.10% 100.00%
Total Cost 2,530,716 2,292,715 1,989,417 1,780,579 1,580,809 1,338,916 868,480 19.50%
  YoY % 10.38% 15.25% 11.73% 12.64% 18.07% 54.17% -
  Horiz. % 291.40% 263.99% 229.07% 205.02% 182.02% 154.17% 100.00%
Net Worth 1,843,805 1,635,984 1,272,444 1,044,624 807,717 650,096 556,860 22.07%
  YoY % 12.70% 28.57% 21.81% 29.33% 24.25% 16.74% -
  Horiz. % 331.11% 293.79% 228.50% 187.59% 145.05% 116.74% 100.00%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 97,785 75,852 50,363 49,682 46,440 56,639 12,898 40.14%
  YoY % 28.91% 50.61% 1.37% 6.98% -18.01% 339.12% -
  Horiz. % 758.12% 588.08% 390.46% 385.19% 360.05% 439.12% 100.00%
Div Payout % 35.32 % 27.19 % 21.65 % 22.86 % 30.65 % 46.02 % 13.78 % 16.98%
  YoY % 29.90% 25.59% -5.29% -25.42% -33.40% 233.96% -
  Horiz. % 256.31% 197.31% 157.11% 165.89% 222.42% 333.96% 100.00%
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 1,843,805 1,635,984 1,272,444 1,044,624 807,717 650,096 556,860 22.07%
  YoY % 12.70% 28.57% 21.81% 29.33% 24.25% 16.74% -
  Horiz. % 331.11% 293.79% 228.50% 187.59% 145.05% 116.74% 100.00%
NOSH 489,073 484,019 462,707 226,109 225,619 221,121 215,004 14.67%
  YoY % 1.04% 4.61% 104.64% 0.22% 2.03% 2.85% -
  Horiz. % 227.47% 225.12% 215.21% 105.17% 104.94% 102.85% 100.00%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 10.05 % 10.99 % 10.62 % 11.14 % 8.95 % 8.58 % 10.05 % -
  YoY % -8.55% 3.48% -4.67% 24.47% 4.31% -14.63% -
  Horiz. % 100.00% 109.35% 105.67% 110.85% 89.05% 85.37% 100.00%
ROE 15.01 % 17.05 % 18.28 % 20.81 % 18.76 % 18.93 % 16.81 % -1.87%
  YoY % -11.96% -6.73% -12.16% 10.93% -0.90% 12.61% -
  Horiz. % 89.29% 101.43% 108.74% 123.80% 111.60% 112.61% 100.00%
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 575.28 532.14 481.06 886.20 769.48 662.37 449.05 4.21%
  YoY % 8.11% 10.62% -45.72% 15.17% 16.17% 47.50% -
  Horiz. % 128.11% 118.50% 107.13% 197.35% 171.36% 147.50% 100.00%
EPS 56.60 57.64 50.28 96.12 67.15 55.65 43.53 4.47%
  YoY % -1.80% 14.64% -47.69% 43.14% 20.66% 27.84% -
  Horiz. % 130.03% 132.41% 115.51% 220.81% 154.26% 127.84% 100.00%
DPS 20.00 15.67 10.88 22.00 20.58 25.61 6.00 22.21%
  YoY % 27.63% 44.03% -50.55% 6.90% -19.64% 326.83% -
  Horiz. % 333.33% 261.17% 181.33% 366.67% 343.00% 426.83% 100.00%
NAPS 3.7700 3.3800 2.7500 4.6200 3.5800 2.9400 2.5900 6.45%
  YoY % 11.54% 22.91% -40.48% 29.05% 21.77% 13.51% -
  Horiz. % 145.56% 130.50% 106.18% 178.38% 138.22% 113.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 545.39 499.28 431.48 388.42 336.54 283.91 187.15 19.50%
  YoY % 9.24% 15.71% 11.09% 15.42% 18.54% 51.70% -
  Horiz. % 291.42% 266.78% 230.55% 207.54% 179.82% 151.70% 100.00%
EPS 53.66 54.08 45.10 42.13 29.37 23.86 18.14 19.80%
  YoY % -0.78% 19.91% 7.05% 43.45% 23.09% 31.53% -
  Horiz. % 295.81% 298.13% 248.62% 232.25% 161.91% 131.53% 100.00%
DPS 18.96 14.70 9.76 9.63 9.00 10.98 2.50 40.15%
  YoY % 28.98% 50.61% 1.35% 7.00% -18.03% 339.20% -
  Horiz. % 758.40% 588.00% 390.40% 385.20% 360.00% 439.20% 100.00%
NAPS 3.5741 3.1713 2.4666 2.0249 1.5657 1.2602 1.0794 22.07%
  YoY % 12.70% 28.57% 21.81% 29.33% 24.24% 16.75% -
  Horiz. % 331.12% 293.80% 228.52% 187.59% 145.05% 116.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 8.8000 8.7500 6.9900 10.5000 6.6300 5.0000 3.0200 -
P/RPS 1.53 1.64 1.45 1.18 0.86 0.75 0.67 14.75%
  YoY % -6.71% 13.10% 22.88% 37.21% 14.67% 11.94% -
  Horiz. % 228.36% 244.78% 216.42% 176.12% 128.36% 111.94% 100.00%
P/EPS 15.55 15.18 13.90 10.92 9.87 8.98 6.94 14.38%
  YoY % 2.44% 9.21% 27.29% 10.64% 9.91% 29.39% -
  Horiz. % 224.06% 218.73% 200.29% 157.35% 142.22% 129.39% 100.00%
EY 6.43 6.59 7.19 9.15 10.13 11.13 14.41 -12.58%
  YoY % -2.43% -8.34% -21.42% -9.67% -8.98% -22.76% -
  Horiz. % 44.62% 45.73% 49.90% 63.50% 70.30% 77.24% 100.00%
DY 2.27 1.79 1.56 2.10 3.10 5.12 1.99 2.22%
  YoY % 26.82% 14.74% -25.71% -32.26% -39.45% 157.29% -
  Horiz. % 114.07% 89.95% 78.39% 105.53% 155.78% 257.29% 100.00%
P/NAPS 2.33 2.59 2.54 2.27 1.85 1.70 1.17 12.16%
  YoY % -10.04% 1.97% 11.89% 22.70% 8.82% 45.30% -
  Horiz. % 199.15% 221.37% 217.09% 194.02% 158.12% 145.30% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 19/03/19 22/03/18 22/03/17 22/03/16 23/03/15 20/03/14 27/03/13 -
Price 8.4600 8.0300 7.2500 12.9400 6.6200 5.9200 3.8100 -
P/RPS 1.47 1.51 1.51 1.46 0.86 0.89 0.85 9.55%
  YoY % -2.65% 0.00% 3.42% 69.77% -3.37% 4.71% -
  Horiz. % 172.94% 177.65% 177.65% 171.76% 101.18% 104.71% 100.00%
P/EPS 14.95 13.93 14.42 13.46 9.86 10.64 8.75 9.33%
  YoY % 7.32% -3.40% 7.13% 36.51% -7.33% 21.60% -
  Horiz. % 170.86% 159.20% 164.80% 153.83% 112.69% 121.60% 100.00%
EY 6.69 7.18 6.93 7.43 10.14 9.40 11.42 -8.52%
  YoY % -6.82% 3.61% -6.73% -26.73% 7.87% -17.69% -
  Horiz. % 58.58% 62.87% 60.68% 65.06% 88.79% 82.31% 100.00%
DY 2.36 1.95 1.50 1.70 3.11 4.33 1.57 7.03%
  YoY % 21.03% 30.00% -11.76% -45.34% -28.18% 175.80% -
  Horiz. % 150.32% 124.20% 95.54% 108.28% 198.09% 275.80% 100.00%
P/NAPS 2.24 2.38 2.64 2.80 1.85 2.01 1.47 7.27%
  YoY % -5.88% -9.85% -5.71% 51.35% -7.96% 36.73% -
  Horiz. % 152.38% 161.90% 179.59% 190.48% 125.85% 136.73% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

515  231  550  925 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.18+0.09 
 PDZ-WB 0.05+0.02 
 VC 0.08+0.02 
 IRIS 0.27+0.01 
 MQTECH 0.075+0.01 
 MLAB 0.05+0.01 
 ANZO 0.22-0.015 
 KNM 0.23+0.015 
 TDEX 0.08+0.02 
 GPACKET 0.64+0.14 

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