[SCIENTX] QoQ TTM Result on 31-Jan-2016 [#2] | Financial Results | I3investor

[SCIENTX] QoQ TTM Result on 31-Jan-2016 [#2]

Stock

[SCIENTX] SCIENTEX BERHAD

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

SB Q2 FY2016 Announcement.pdf

SCIENTX's Result

SCIENTX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
TTM Result
Revenue	2,185,066	2,200,980	2,092,421	2,003,775	1,921,211	1,801,684	1,764,587	15.23%
YoY %	-0.72%	5.19%	4.42%	4.30%	6.63%	2.10%	-	-
Horiz. %	123.83%	124.73%	118.58%	113.55%	108.88%	102.10%	100.00%	-
PBT	291,965	306,332	313,420	294,134	261,579	220,962	199,980	28.54%
YoY %	-4.69%	-2.26%	6.56%	12.45%	18.38%	10.49%	-	-
Horiz. %	146.00%	153.18%	156.73%	147.08%	130.80%	110.49%	100.00%	-
Tax	-55,164	-59,765	-71,543	-70,938	-67,922	-58,866	-37,897	28.29%
YoY %	7.70%	16.46%	-0.85%	-4.44%	-15.38%	-55.33%	-	-
Horiz. %	145.56%	157.70%	188.78%	187.19%	179.23%	155.33%	100.00%	-
NP	236,801	246,567	241,877	223,196	193,657	162,096	162,083	28.60%
YoY %	-3.96%	1.94%	8.37%	15.25%	19.47%	0.01%	-	-
Horiz. %	146.10%	152.12%	149.23%	137.70%	119.48%	100.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	232,069	240,865	235,641	217,344	188,776	158,190	158,125	28.99%
YoY %	-3.65%	2.22%	8.42%	15.13%	19.33%	0.04%	-	-
Horiz. %	146.76%	152.33%	149.02%	137.45%	119.38%	100.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.89%	19.51%	22.83%	24.12%	25.97%	26.64%	18.95%	-
YoY %	-3.18%	-14.54%	-5.35%	-7.12%	-2.52%	40.58%	-	-
Horiz. %	99.68%	102.96%	120.47%	127.28%	137.04%	140.58%	100.00%	-
Total Cost	1,948,265	1,954,413	1,850,544	1,780,579	1,727,554	1,639,588	1,602,504	13.84%
YoY %	-0.31%	5.61%	3.93%	3.07%	5.37%	2.31%	-	-
Horiz. %	121.58%	121.96%	115.48%	111.11%	107.80%	102.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,227,846	1,175,148	1,135,703	1,044,624	1,007,440	941,638	851,480	27.49%
YoY %	4.48%	3.47%	8.72%	3.69%	6.99%	10.59%	-	-
Horiz. %	144.20%	138.01%	133.38%	122.68%	118.32%	110.59%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Dividend
Div	50,363	50,363	56,721	49,682	49,682	49,682	49,073	1.73%
YoY %	0.00%	-11.21%	14.17%	0.00%	0.00%	1.24%	-	-
Horiz. %	102.63%	102.63%	115.58%	101.24%	101.24%	101.24%	100.00%	-
Div Payout %	21.70%	20.91%	24.07%	22.86%	26.32%	31.41%	31.03%	-
YoY %	3.78%	-13.13%	5.29%	-13.15%	-16.21%	1.22%	-	-
Horiz. %	69.93%	67.39%	77.57%	73.67%	84.82%	101.22%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Equity
Net Worth	1,227,846	1,175,148	1,135,703	1,044,624	1,007,440	941,638	851,480	27.49%
YoY %	4.48%	3.47%	8.72%	3.69%	6.99%	10.59%	-	-
Horiz. %	144.20%	138.01%	133.38%	122.68%	118.32%	110.59%	100.00%	-
NOSH	459,867	229,970	228,052	226,109	225,883	225,812	225,856	60.29%
YoY %	99.97%	0.84%	0.86%	0.10%	0.03%	-0.02%	-	-
Horiz. %	203.61%	101.82%	100.97%	100.11%	100.01%	99.98%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Ratio Analysis
NP Margin	10.84%	11.20%	11.56%	11.14%	10.08%	9.00%	9.19%	-
YoY %	-3.21%	-3.11%	3.77%	10.52%	12.00%	-2.07%	-	-
Horiz. %	117.95%	121.87%	125.79%	121.22%	109.68%	97.93%	100.00%	-
ROE	18.90%	20.50%	20.75%	20.81%	18.74%	16.80%	18.57%	-
YoY %	-7.80%	-1.20%	-0.29%	11.05%	11.55%	-9.53%	-	-
Horiz. %	101.78%	110.39%	111.74%	112.06%	100.92%	90.47%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Per Share
RPS	475.15	957.07	917.52	886.20	850.53	797.87	781.29	-28.11%
YoY %	-50.35%	4.31%	3.53%	4.19%	6.60%	2.12%	-	-
Horiz. %	60.82%	122.50%	117.44%	113.43%	108.86%	102.12%	100.00%	-
EPS	50.46	104.74	103.33	96.12	83.57	70.05	70.01	-19.53%
YoY %	-51.82%	1.36%	7.50%	15.02%	19.30%	0.06%	-	-
Horiz. %	72.08%	149.61%	147.59%	137.29%	119.37%	100.06%	100.00%	-
DPS	10.95	22.00	25.00	22.00	22.00	22.00	21.73	-36.54%
YoY %	-50.23%	-12.00%	13.64%	0.00%	0.00%	1.24%	-	-
Horiz. %	50.39%	101.24%	115.05%	101.24%	101.24%	101.24%	100.00%	-
NAPS	2.67	5.11	4.98	4.62	4.46	4.17	3.77	-20.46%
YoY %	-47.75%	2.61%	7.79%	3.59%	6.95%	10.61%	-	-
Horiz. %	70.82%	135.54%	132.10%	122.55%	118.30%	110.61%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Adjusted Per Share Value based on latest NOSH - 226,109
RPS	140.86	141.88	134.88	129.17	123.85	116.14	113.75	15.24%
YoY %	-0.72%	5.19%	4.42%	4.30%	6.64%	2.10%	-	-
Horiz. %	123.83%	124.73%	118.58%	113.56%	108.88%	102.10%	100.00%	-
EPS	14.96	15.53	15.19	14.01	12.17	10.20	10.19	29.02%
YoY %	-3.67%	2.24%	8.42%	15.12%	19.31%	0.10%	-	-
Horiz. %	146.81%	152.40%	149.07%	137.49%	119.43%	100.10%	100.00%	-
DPS	3.25	3.25	3.66	3.20	3.20	3.20	3.16	1.88%
YoY %	0.00%	-11.20%	14.38%	0.00%	0.00%	1.27%	-	-
Horiz. %	102.85%	102.85%	115.82%	101.27%	101.27%	101.27%	100.00%	-
NAPS	0.7915	0.7575	0.7321	0.6734	0.6494	0.607	0.5489	27.49%
YoY %	4.49%	3.47%	8.72%	3.70%	6.99%	10.58%	-	-
Horiz. %	144.20%	138.00%	133.38%	122.68%	118.31%	110.58%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	-
Price	6.52	12.70	12.50	10.50	7.66	7.10	6.65	-
P/RPS	1.37	1.33	1.36	1.18	0.90	0.89	0.85	37.26%
YoY %	3.01%	-2.21%	15.25%	31.11%	1.12%	4.71%	-	-
Horiz. %	161.18%	156.47%	160.00%	138.82%	105.88%	104.71%	100.00%	-
P/EPS	12.92	12.13	12.10	10.92	9.17	10.14	9.50	22.63%
YoY %	6.51%	0.25%	10.81%	19.08%	-9.57%	6.74%	-	-
Horiz. %	136.00%	127.68%	127.37%	114.95%	96.53%	106.74%	100.00%	-
EY	7.74	8.25	8.27	9.15	10.91	9.87	10.53	-18.47%
YoY %	-6.18%	-0.24%	-9.62%	-16.13%	10.54%	-6.27%	-	-
Horiz. %	73.50%	78.35%	78.54%	86.89%	103.61%	93.73%	100.00%	-
DY	1.68	1.73	2.00	2.10	2.87	3.10	3.27	-35.72%
YoY %	-2.89%	-13.50%	-4.76%	-26.83%	-7.42%	-5.20%	-	-
Horiz. %	51.38%	52.91%	61.16%	64.22%	87.77%	94.80%	100.00%	-
P/NAPS	2.44	2.49	2.51	2.27	1.72	1.70	1.76	24.20%
YoY %	-2.01%	-0.80%	10.57%	31.98%	1.18%	-3.41%	-	-
Horiz. %	138.64%	141.48%	142.61%	128.98%	97.73%	96.59%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Price Multiplier on Announcement Date
Date	15/12/16	26/09/16	01/06/16	22/03/16	17/12/15	29/09/15	29/06/15	-
Price	6.91	6.30	13.04	12.94	9.15	7.05	6.76	-
P/RPS	1.45	0.66	1.42	1.46	1.08	0.88	0.87	40.35%
YoY %	119.70%	-53.52%	-2.74%	35.19%	22.73%	1.15%	-	-
Horiz. %	166.67%	75.86%	163.22%	167.82%	124.14%	101.15%	100.00%	-
P/EPS	13.69	6.02	12.62	13.46	10.95	10.06	9.66	26.03%
YoY %	127.41%	-52.30%	-6.24%	22.92%	8.85%	4.14%	-	-
Horiz. %	141.72%	62.32%	130.64%	139.34%	113.35%	104.14%	100.00%	-
EY	7.30	16.62	7.92	7.43	9.13	9.94	10.36	-20.73%
YoY %	-56.08%	109.85%	6.59%	-18.62%	-8.15%	-4.05%	-	-
Horiz. %	70.46%	160.42%	76.45%	71.72%	88.13%	95.95%	100.00%	-
DY	1.58	3.49	1.92	1.70	2.40	3.12	3.21	-37.52%
YoY %	-54.73%	81.77%	12.94%	-29.17%	-23.08%	-2.80%	-	-
Horiz. %	49.22%	108.72%	59.81%	52.96%	74.77%	97.20%	100.00%	-
P/NAPS	2.59	1.23	2.62	2.80	2.05	1.69	1.79	27.78%
YoY %	110.57%	-53.05%	-6.43%	36.59%	21.30%	-5.59%	-	-
Horiz. %	144.69%	68.72%	146.37%	156.42%	114.53%	94.41%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Post a Comment

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 09 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

save malaysia!

Impending huge public sector pay hike gets economists thinking about where the money is coming from

2

RHB Investment Research Reports

Technology, Property, and Construction - Penang- Silicon Hub of ASEAN

3

CEO Morning Brief

Market Cap of Top 100 Bursa Companies Up RM175b Year to Date, More Upside Expected

4

save malaysia!

DarSa Fried Chicken in catch-22 situation as netizens unconvinced by its “Type C” racial slur apology

5

AmInvest Research Reports

TRANSPORTATION & LOGISTICS - Our View on of Air Asia’s Restructuring

6

Initial Public Offering (IPO)

IPO - Kawan Renergy Berhad (Part 1)

7

Follow Kim's Stockwatch!

THIS ANOTHER GEMS READY TO SKYROCKET!!! - MAJOR DEVELOPER IN PENANG

8

save malaysia!

CTOS rises to near two-month high; analysts see stronger quarters ahead

Hot Stocks Today >

1

TASCO BERHAD

1000

2

PERAK TRANSIT BERHAD

307

3

HONG LEONG INDUSTRIES BHD

305

4

MALAYSIAN PACIFIC INDUSTRIES

304

5

MY E.G. SERVICES BHD

302

6

VSTECS BERHAD

254

7

YTL POWER INTERNATIONAL BHD

237

8

PUBLIC BANK BHD

195

9

DAGANG NEXCHANGE BERHAD

178

10

SNS NETWORK TECHNOLOGY BERHAD

177

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....