[SCIENTX] YoY TTM Result on 31-Jul-2016 [#4]

Stock

[SCIENTX] SCIENTEX BERHAD

Announcement Date

26-Sep-2016

Admission Sponsor

Sponsor

Financial Year

31-Jul-2016

Quarter

31-Jul-2016 [#4]

Profit Trend

QoQ- 2.22%

YoY- 52.26%

Quarter Report

SB Q4 FY2016 Announcement.pdf

Latest QR

Upcoming QR

SCIENTX's Result

SCIENTX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
TTM Result
Revenue	3,247,446	2,626,767	2,403,151	2,200,980	1,801,684	1,590,472	1,229,045	17.57%
YoY %	23.63%	9.31%	9.19%	22.16%	13.28%	29.41%	-	-
Horiz. %	264.23%	213.72%	195.53%	179.08%	146.59%	129.41%	100.00%	-
PBT	450,588	361,658	317,968	306,332	220,962	186,267	142,980	21.07%
YoY %	24.59%	13.74%	3.80%	38.64%	18.63%	30.27%	-	-
Horiz. %	315.14%	252.94%	222.39%	214.25%	154.54%	130.27%	100.00%	-
Tax	-104,680	-67,624	-58,027	-59,765	-58,866	-34,766	-30,483	22.81%
YoY %	-54.80%	-16.54%	2.91%	-1.53%	-69.32%	-14.05%	-	-
Horiz. %	343.40%	221.84%	190.36%	196.06%	193.11%	114.05%	100.00%	-
NP	345,908	294,034	259,941	246,567	162,096	151,501	112,497	20.57%
YoY %	17.64%	13.12%	5.42%	52.11%	6.99%	34.67%	-	-
Horiz. %	307.48%	261.37%	231.06%	219.18%	144.09%	134.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	333,697	289,806	255,873	240,865	158,190	148,450	110,284	20.25%
YoY %	15.14%	13.26%	6.23%	52.26%	6.56%	34.61%	-	-
Horiz. %	302.58%	262.78%	232.01%	218.40%	143.44%	134.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.23%	18.70%	18.25%	19.51%	26.64%	18.66%	21.32%	-
YoY %	24.22%	2.47%	-6.46%	-26.76%	42.77%	-12.48%	-	-
Horiz. %	108.96%	87.71%	85.60%	91.51%	124.95%	87.52%	100.00%	-
Total Cost	2,901,538	2,332,733	2,143,210	1,954,413	1,639,588	1,438,971	1,116,548	17.24%
YoY %	24.38%	8.84%	9.66%	19.20%	13.94%	28.88%	-	-
Horiz. %	259.87%	208.92%	191.95%	175.04%	146.84%	128.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,225,929	1,765,024	1,527,344	1,175,148	941,638	712,015	621,534	23.67%
YoY %	26.11%	15.56%	29.97%	24.80%	32.25%	14.56%	-	-
Horiz. %	358.13%	283.98%	245.74%	189.07%	151.50%	114.56%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Dividend
Div	102,457	97,785	75,852	50,363	49,682	46,440	56,639	10.37%
YoY %	4.78%	28.92%	50.61%	1.37%	6.98%	-18.01%	-	-
Horiz. %	180.89%	172.65%	133.92%	88.92%	87.72%	81.99%	100.00%	-
Div Payout %	30.70%	33.74%	29.64%	20.91%	31.41%	31.28%	51.36%	-
YoY %	-9.01%	13.83%	41.75%	-33.43%	0.42%	-39.10%	-	-
Horiz. %	59.77%	65.69%	57.71%	40.71%	61.16%	60.90%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Equity
Net Worth	2,225,929	1,765,024	1,527,344	1,175,148	941,638	712,015	621,534	23.67%
YoY %	26.11%	15.56%	29.97%	24.80%	32.25%	14.56%	-	-
Horiz. %	358.13%	283.98%	245.74%	189.07%	151.50%	114.56%	100.00%	-
NOSH	515,261	488,926	483,558	229,970	225,812	221,122	218,850	15.33%
YoY %	5.39%	1.11%	110.27%	1.84%	2.12%	1.04%	-	-
Horiz. %	235.44%	223.41%	220.95%	105.08%	103.18%	101.04%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Ratio Analysis
NP Margin	10.65%	11.19%	10.82%	11.20%	9.00%	9.53%	9.15%	-
YoY %	-4.83%	3.42%	-3.39%	24.44%	-5.56%	4.15%	-	-
Horiz. %	116.39%	122.30%	118.25%	122.40%	98.36%	104.15%	100.00%	-
ROE	14.99%	16.42%	16.75%	20.50%	16.80%	20.85%	17.74%	-
YoY %	-8.71%	-1.97%	-18.29%	22.02%	-19.42%	17.53%	-	-
Horiz. %	84.50%	92.56%	94.42%	115.56%	94.70%	117.53%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Per Share
RPS	630.25	537.25	500.35	957.07	797.87	719.27	561.59	1.94%
YoY %	17.31%	7.37%	-47.72%	19.95%	10.93%	28.08%	-	-
Horiz. %	112.23%	95.67%	89.10%	170.42%	142.07%	128.08%	100.00%	-
EPS	64.76	59.27	53.27	104.74	70.05	67.13	50.39	4.26%
YoY %	9.26%	11.26%	-49.14%	49.52%	4.35%	33.22%	-	-
Horiz. %	128.52%	117.62%	105.72%	207.86%	139.02%	133.22%	100.00%	-
DPS	19.88	20.00	15.79	22.00	22.00	21.00	26.00	-4.37%
YoY %	-0.60%	26.66%	-28.23%	0.00%	4.76%	-19.23%	-	-
Horiz. %	76.46%	76.92%	60.73%	84.62%	84.62%	80.77%	100.00%	-
NAPS	4.32	3.61	3.18	5.11	4.17	3.22	2.84	7.23%
YoY %	19.67%	13.52%	-37.77%	22.54%	29.50%	13.38%	-	-
Horiz. %	152.11%	127.11%	111.97%	179.93%	146.83%	113.38%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Adjusted Per Share Value based on latest NOSH - 229,970
RPS	208.67	168.79	154.42	141.43	115.77	102.20	78.97	17.57%
YoY %	23.63%	9.31%	9.18%	22.16%	13.28%	29.42%	-	-
Horiz. %	264.24%	213.74%	195.54%	179.09%	146.60%	129.42%	100.00%	-
EPS	21.44	18.62	16.44	15.48	10.16	9.54	7.09	20.24%
YoY %	15.15%	13.26%	6.20%	52.36%	6.50%	34.56%	-	-
Horiz. %	302.40%	262.62%	231.88%	218.34%	143.30%	134.56%	100.00%	-
DPS	6.58	6.28	4.87	3.24	3.19	2.98	3.64	10.36%
YoY %	4.78%	28.95%	50.31%	1.57%	7.05%	-18.13%	-	-
Horiz. %	180.77%	172.53%	133.79%	89.01%	87.64%	81.87%	100.00%	-
NAPS	1.4303	1.1341	0.9814	0.7551	0.6051	0.4575	0.3994	23.67%
YoY %	26.12%	15.56%	29.97%	24.79%	32.26%	14.55%	-	-
Horiz. %	358.11%	283.95%	245.72%	189.06%	151.50%	114.55%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	-
Price	8.42	7.90	8.66	12.70	7.10	5.69	5.29	-
P/RPS	1.34	1.47	1.73	1.33	0.89	0.79	0.94	6.08%
YoY %	-8.84%	-15.03%	30.08%	49.44%	12.66%	-15.96%	-	-
Horiz. %	142.55%	156.38%	184.04%	141.49%	94.68%	84.04%	100.00%	-
P/EPS	13.00	13.33	16.26	12.13	10.14	8.48	10.50	3.62%
YoY %	-2.48%	-18.02%	34.05%	19.63%	19.58%	-19.24%	-	-
Horiz. %	123.81%	126.95%	154.86%	115.52%	96.57%	80.76%	100.00%	-
EY	7.69	7.50	6.15	8.25	9.87	11.80	9.53	-3.51%
YoY %	2.53%	21.95%	-25.45%	-16.41%	-16.36%	23.82%	-	-
Horiz. %	80.69%	78.70%	64.53%	86.57%	103.57%	123.82%	100.00%	-
DY	2.36	2.53	1.82	1.73	3.10	3.69	4.91	-11.48%
YoY %	-6.72%	39.01%	5.20%	-44.19%	-15.99%	-24.85%	-	-
Horiz. %	48.07%	51.53%	37.07%	35.23%	63.14%	75.15%	100.00%	-
P/NAPS	1.95	2.19	2.72	2.49	1.70	1.77	1.86	0.79%
YoY %	-10.96%	-19.49%	9.24%	46.47%	-3.95%	-4.84%	-	-
Horiz. %	104.84%	117.74%	146.24%	133.87%	91.40%	95.16%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Announcement Date
Date	26/09/19	20/09/18	19/09/17	26/09/16	29/09/15	24/09/14	26/09/13	-
Price	8.89	8.57	8.60	6.30	7.05	6.95	5.46	-
P/RPS	1.41	1.60	1.72	0.66	0.88	0.97	0.97	6.42%
YoY %	-11.88%	-6.98%	160.61%	-25.00%	-9.28%	0.00%	-	-
Horiz. %	145.36%	164.95%	177.32%	68.04%	90.72%	100.00%	100.00%	-
P/EPS	13.73	14.46	16.14	6.02	10.06	10.35	10.83	4.03%
YoY %	-5.05%	-10.41%	168.11%	-40.16%	-2.80%	-4.43%	-	-
Horiz. %	126.78%	133.52%	149.03%	55.59%	92.89%	95.57%	100.00%	-
EY	7.28	6.92	6.19	16.62	9.94	9.66	9.23	-3.87%
YoY %	5.20%	11.79%	-62.76%	67.20%	2.90%	4.66%	-	-
Horiz. %	78.87%	74.97%	67.06%	180.07%	107.69%	104.66%	100.00%	-
DY	2.24	2.33	1.84	3.49	3.12	3.02	4.76	-11.80%
YoY %	-3.86%	26.63%	-47.28%	11.86%	3.31%	-36.55%	-	-
Horiz. %	47.06%	48.95%	38.66%	73.32%	65.55%	63.45%	100.00%	-
P/NAPS	2.06	2.37	2.70	1.23	1.69	2.16	1.92	1.17%
YoY %	-13.08%	-12.22%	119.51%	-27.22%	-21.76%	12.50%	-	-
Horiz. %	107.29%	123.44%	140.63%	64.06%	88.02%	112.50%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos