Highlights

[SCIENTX] YoY TTM 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 -     4.05%    YoY -     30.16%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 2,185,066 1,921,211 1,656,732 1,352,240 908,879 831,160 716,527 20.40%
  YoY % 13.73% 15.96% 22.52% 48.78% 9.35% 16.00% -
  Horiz. % 304.95% 268.13% 231.22% 188.72% 126.85% 116.00% 100.00%
PBT 291,965 261,579 188,654 149,427 112,213 101,885 77,105 24.82%
  YoY % 11.62% 38.66% 26.25% 33.16% 10.14% 32.14% -
  Horiz. % 378.66% 339.25% 244.67% 193.80% 145.53% 132.14% 100.00%
Tax -55,164 -67,922 -35,796 -32,371 -20,458 -17,833 -10,722 31.36%
  YoY % 18.78% -89.75% -10.58% -58.23% -14.72% -66.32% -
  Horiz. % 514.49% 633.48% 333.86% 301.91% 190.80% 166.32% 100.00%
NP 236,801 193,657 152,858 117,056 91,755 84,052 66,383 23.59%
  YoY % 22.28% 26.69% 30.59% 27.57% 9.16% 26.62% -
  Horiz. % 356.72% 291.73% 230.27% 176.33% 138.22% 126.62% 100.00%
NP to SH 232,069 188,776 149,374 114,752 88,159 80,874 64,595 23.73%
  YoY % 22.93% 26.38% 30.17% 30.16% 9.01% 25.20% -
  Horiz. % 359.27% 292.25% 231.25% 177.65% 136.48% 125.20% 100.00%
Tax Rate 18.89 % 25.97 % 18.97 % 21.66 % 18.23 % 17.50 % 13.91 % 5.23%
  YoY % -27.26% 36.90% -12.42% 18.82% 4.17% 25.81% -
  Horiz. % 135.80% 186.70% 136.38% 155.72% 131.06% 125.81% 100.00%
Total Cost 1,948,265 1,727,554 1,503,874 1,235,184 817,124 747,108 650,144 20.05%
  YoY % 12.78% 14.87% 21.75% 51.16% 9.37% 14.91% -
  Horiz. % 299.67% 265.72% 231.31% 189.99% 125.68% 114.91% 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 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 % 21.70 % 26.32 % 31.09 % 49.36 % 14.63 % 31.92 % 40.02 % -9.69%
  YoY % -17.55% -15.34% -37.01% 237.39% -54.17% -20.24% -
  Horiz. % 54.22% 65.77% 77.69% 123.34% 36.56% 79.76% 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 10.84 % 10.08 % 9.23 % 8.66 % 10.10 % 10.11 % 9.26 % 2.66%
  YoY % 7.54% 9.21% 6.58% -14.26% -0.10% 9.18% -
  Horiz. % 117.06% 108.86% 99.68% 93.52% 109.07% 109.18% 100.00%
ROE 18.90 % 18.74 % 19.47 % 18.02 % 16.02 % 16.56 % 14.91 % 4.03%
  YoY % 0.85% -3.75% 8.05% 12.48% -3.26% 11.07% -
  Horiz. % 126.76% 125.69% 130.58% 120.86% 107.44% 111.07% 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 475.15 850.53 749.35 611.53 422.74 386.31 332.46 6.13%
  YoY % -44.13% 13.50% 22.54% 44.66% 9.43% 16.20% -
  Horiz. % 142.92% 255.83% 225.40% 183.94% 127.16% 116.20% 100.00%
EPS 50.46 83.57 67.56 51.90 41.01 37.59 29.97 9.06%
  YoY % -39.62% 23.70% 30.17% 26.55% 9.10% 25.43% -
  Horiz. % 168.37% 278.85% 225.43% 173.17% 136.84% 125.43% 100.00%
DPS 10.95 22.00 21.00 25.61 6.00 12.00 12.00 -1.51%
  YoY % -50.23% 4.76% -18.00% 326.83% -50.00% 0.00% -
  Horiz. % 91.25% 183.33% 175.00% 213.42% 50.00% 100.00% 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 424.07 372.86 321.53 262.44 176.39 161.31 139.06 20.40%
  YoY % 13.73% 15.96% 22.52% 48.78% 9.35% 16.00% -
  Horiz. % 304.95% 268.13% 231.22% 188.72% 126.84% 116.00% 100.00%
EPS 45.04 36.64 28.99 22.27 17.11 15.70 12.54 23.73%
  YoY % 22.93% 26.39% 30.18% 30.16% 8.98% 25.20% -
  Horiz. % 359.17% 292.18% 231.18% 177.59% 136.44% 125.20% 100.00%
DPS 9.77 9.64 9.01 10.99 2.50 5.01 5.02 11.73%
  YoY % 1.35% 6.99% -18.02% 339.60% -50.10% -0.20% -
  Horiz. % 194.62% 192.03% 179.48% 218.92% 49.80% 99.80% 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 1.37 0.90 0.95 0.92 0.76 0.61 0.55 16.41%
  YoY % 52.22% -5.26% 3.26% 21.05% 24.59% 10.91% -
  Horiz. % 249.09% 163.64% 172.73% 167.27% 138.18% 110.91% 100.00%
P/EPS 12.92 9.17 10.58 10.85 7.83 6.23 6.14 13.19%
  YoY % 40.89% -13.33% -2.49% 38.57% 25.68% 1.47% -
  Horiz. % 210.42% 149.35% 172.31% 176.71% 127.52% 101.47% 100.00%
EY 7.74 10.91 9.45 9.22 12.77 16.06 16.29 -11.65%
  YoY % -29.06% 15.45% 2.49% -27.80% -20.49% -1.41% -
  Horiz. % 47.51% 66.97% 58.01% 56.60% 78.39% 98.59% 100.00%
DY 1.68 2.87 2.94 4.55 1.87 5.13 6.52 -20.21%
  YoY % -41.46% -2.38% -35.38% 143.32% -63.55% -21.32% -
  Horiz. % 25.77% 44.02% 45.09% 69.79% 28.68% 78.68% 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 1.45 1.08 0.91 0.92 0.72 0.65 0.57 16.82%
  YoY % 34.26% 18.68% -1.09% 27.78% 10.77% 14.04% -
  Horiz. % 254.39% 189.47% 159.65% 161.40% 126.32% 114.04% 100.00%
P/EPS 13.69 10.95 10.12 10.81 7.44 6.68 6.31 13.77%
  YoY % 25.02% 8.20% -6.38% 45.30% 11.38% 5.86% -
  Horiz. % 216.96% 173.53% 160.38% 171.32% 117.91% 105.86% 100.00%
EY 7.30 9.13 9.88 9.25 13.44 14.98 15.86 -12.12%
  YoY % -20.04% -7.59% 6.81% -31.18% -10.28% -5.55% -
  Horiz. % 46.03% 57.57% 62.30% 58.32% 84.74% 94.45% 100.00%
DY 1.58 2.40 3.07 4.57 1.97 4.78 6.35 -20.68%
  YoY % -34.17% -21.82% -32.82% 131.98% -58.79% -24.72% -
  Horiz. % 24.88% 37.80% 48.35% 71.97% 31.02% 75.28% 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.
 


 

245  419  478  738 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GREATEC 0.81+0.07 
 HSI-C5P 0.225-0.02 
 EKOVEST 0.83-0.01 
 HSI-H6P 0.34+0.02 
 IWCITY 0.995+0.005 
 INARI 1.46-0.11 
 LAMBO 0.06-0.005 
 MYEG 1.44-0.04 
 ECONBHD 0.725-0.005 
 MTRONIC-WA 0.0250.00 
Partners & Brokers