Highlights

[SCIENTX] QoQ Cumulative Quarter Result on 2015-07-31 [#4]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 29-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 31-Jul-2015  [#4]
Profit Trend QoQ -     44.76%    YoY -     6.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 1,639,923 1,096,027 550,598 1,801,684 1,349,186 893,936 431,071 143.90%
  QoQ % 49.62% 99.06% -69.44% 33.54% 50.93% 107.38% -
  Horiz. % 380.43% 254.26% 127.73% 417.96% 312.98% 207.38% 100.00%
PBT 236,424 160,633 80,780 220,962 143,966 87,461 40,163 226.37%
  QoQ % 47.18% 98.85% -63.44% 53.48% 64.61% 117.77% -
  Horiz. % 588.66% 399.95% 201.13% 550.16% 358.45% 217.77% 100.00%
Tax -44,388 -31,228 -18,027 -58,866 -31,711 -19,156 -8,971 190.65%
  QoQ % -42.14% -73.23% 69.38% -85.63% -65.54% -113.53% -
  Horiz. % 494.79% 348.10% 200.95% 656.18% 353.48% 213.53% 100.00%
NP 192,036 129,405 62,753 162,096 112,255 68,305 31,192 236.28%
  QoQ % 48.40% 106.21% -61.29% 44.40% 64.34% 118.98% -
  Horiz. % 615.66% 414.87% 201.18% 519.67% 359.88% 218.98% 100.00%
NP to SH 186,730 125,475 60,853 158,190 109,279 66,321 30,267 236.75%
  QoQ % 48.82% 106.19% -61.53% 44.76% 64.77% 119.12% -
  Horiz. % 616.94% 414.56% 201.05% 522.65% 361.05% 219.12% 100.00%
Tax Rate 18.77 % 19.44 % 22.32 % 26.64 % 22.03 % 21.90 % 22.34 % -10.97%
  QoQ % -3.45% -12.90% -16.22% 20.93% 0.59% -1.97% -
  Horiz. % 84.02% 87.02% 99.91% 119.25% 98.61% 98.03% 100.00%
Total Cost 1,447,887 966,622 487,845 1,639,588 1,236,931 825,631 399,879 135.98%
  QoQ % 49.79% 98.14% -70.25% 32.55% 49.82% 106.47% -
  Horiz. % 362.08% 241.73% 122.00% 410.02% 309.33% 206.47% 100.00%
Net Worth 1,128,675 1,043,930 1,007,440 936,606 846,132 800,233 767,176 29.39%
  QoQ % 8.12% 3.62% 7.56% 10.69% 5.74% 4.31% -
  Horiz. % 147.12% 136.07% 131.32% 122.08% 110.29% 104.31% 100.00%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 27,196 - - 49,413 20,199 - - -
  QoQ % 0.00% 0.00% 0.00% 144.63% 0.00% 0.00% -
  Horiz. % 134.64% 0.00% 0.00% 244.63% 100.00% - -
Div Payout % 14.56 % - % - % 31.24 % 18.48 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 69.05% 0.00% 0.00% -
  Horiz. % 78.79% 0.00% 0.00% 169.05% 100.00% - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 1,128,675 1,043,930 1,007,440 936,606 846,132 800,233 767,176 29.39%
  QoQ % 8.12% 3.62% 7.56% 10.69% 5.74% 4.31% -
  Horiz. % 147.12% 136.07% 131.32% 122.08% 110.29% 104.31% 100.00%
NOSH 226,641 225,958 225,883 224,605 224,438 223,528 221,088 1.67%
  QoQ % 0.30% 0.03% 0.57% 0.07% 0.41% 1.10% -
  Horiz. % 102.51% 102.20% 102.17% 101.59% 101.52% 101.10% 100.00%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 11.71 % 11.81 % 11.40 % 9.00 % 8.32 % 7.64 % 7.24 % 37.83%
  QoQ % -0.85% 3.60% 26.67% 8.17% 8.90% 5.52% -
  Horiz. % 161.74% 163.12% 157.46% 124.31% 114.92% 105.52% 100.00%
ROE 16.54 % 12.02 % 6.04 % 16.89 % 12.92 % 8.29 % 3.95 % 160.02%
  QoQ % 37.60% 99.01% -64.24% 30.73% 55.85% 109.87% -
  Horiz. % 418.73% 304.30% 152.91% 427.59% 327.09% 209.87% 100.00%
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 723.58 485.06 243.75 802.15 601.14 399.92 194.98 139.89%
  QoQ % 49.17% 99.00% -69.61% 33.44% 50.32% 105.11% -
  Horiz. % 371.10% 248.77% 125.01% 411.40% 308.31% 205.11% 100.00%
EPS 82.39 55.53 26.94 70.43 48.69 29.67 13.69 231.22%
  QoQ % 48.37% 106.12% -61.75% 44.65% 64.11% 116.73% -
  Horiz. % 601.83% 405.62% 196.79% 514.46% 355.66% 216.73% 100.00%
DPS 12.00 0.00 0.00 22.00 9.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 144.44% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 0.00% 244.44% 100.00% - -
NAPS 4.9800 4.6200 4.4600 4.1700 3.7700 3.5800 3.4700 27.26%
  QoQ % 7.79% 3.59% 6.95% 10.61% 5.31% 3.17% -
  Horiz. % 143.52% 133.14% 128.53% 120.17% 108.65% 103.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,550,594
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 105.76 70.68 35.51 116.19 87.01 57.65 27.80 143.90%
  QoQ % 49.63% 99.04% -69.44% 33.54% 50.93% 107.37% -
  Horiz. % 380.43% 254.24% 127.73% 417.95% 312.99% 207.37% 100.00%
EPS 12.04 8.09 3.92 10.20 7.05 4.28 1.95 236.93%
  QoQ % 48.83% 106.38% -61.57% 44.68% 64.72% 119.49% -
  Horiz. % 617.44% 414.87% 201.03% 523.08% 361.54% 219.49% 100.00%
DPS 1.75 0.00 0.00 3.19 1.30 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 145.38% 0.00% 0.00% -
  Horiz. % 134.62% 0.00% 0.00% 245.38% 100.00% - -
NAPS 0.7279 0.6732 0.6497 0.6040 0.5457 0.5161 0.4948 29.38%
  QoQ % 8.13% 3.62% 7.57% 10.68% 5.74% 4.30% -
  Horiz. % 147.11% 136.05% 131.31% 122.07% 110.29% 104.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 12.5000 10.5000 7.6600 7.1000 6.6500 6.6300 7.1500 -
P/RPS 1.73 2.16 3.14 0.89 1.11 1.66 3.67 -39.46%
  QoQ % -19.91% -31.21% 252.81% -19.82% -33.13% -54.77% -
  Horiz. % 47.14% 58.86% 85.56% 24.25% 30.25% 45.23% 100.00%
P/EPS 15.17 18.91 28.43 10.08 13.66 22.35 52.23 -56.18%
  QoQ % -19.78% -33.49% 182.04% -26.21% -38.88% -57.21% -
  Horiz. % 29.04% 36.21% 54.43% 19.30% 26.15% 42.79% 100.00%
EY 6.59 5.29 3.52 9.92 7.32 4.48 1.91 128.51%
  QoQ % 24.57% 50.28% -64.52% 35.52% 63.39% 134.55% -
  Horiz. % 345.03% 276.96% 184.29% 519.37% 383.25% 234.55% 100.00%
DY 0.96 0.00 0.00 3.10 1.35 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 129.63% 0.00% 0.00% -
  Horiz. % 71.11% 0.00% 0.00% 229.63% 100.00% - -
P/NAPS 2.51 2.27 1.72 1.70 1.76 1.85 2.06 14.09%
  QoQ % 10.57% 31.98% 1.18% -3.41% -4.86% -10.19% -
  Horiz. % 121.84% 110.19% 83.50% 82.52% 85.44% 89.81% 100.00%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 01/06/16 22/03/16 17/12/15 29/09/15 29/06/15 23/03/15 17/12/14 -
Price 13.0400 12.9400 9.1500 7.0500 6.7600 6.6200 6.8400 -
P/RPS 1.80 2.67 3.75 0.88 1.12 1.66 3.51 -35.96%
  QoQ % -32.58% -28.80% 326.14% -21.43% -32.53% -52.71% -
  Horiz. % 51.28% 76.07% 106.84% 25.07% 31.91% 47.29% 100.00%
P/EPS 15.83 23.30 33.96 10.01 13.88 22.31 49.96 -53.56%
  QoQ % -32.06% -31.39% 239.26% -27.88% -37.79% -55.34% -
  Horiz. % 31.69% 46.64% 67.97% 20.04% 27.78% 44.66% 100.00%
EY 6.32 4.29 2.94 9.99 7.20 4.48 2.00 115.49%
  QoQ % 47.32% 45.92% -70.57% 38.75% 60.71% 124.00% -
  Horiz. % 316.00% 214.50% 147.00% 499.50% 360.00% 224.00% 100.00%
DY 0.92 0.00 0.00 3.12 1.33 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 134.59% 0.00% 0.00% -
  Horiz. % 69.17% 0.00% 0.00% 234.59% 100.00% - -
P/NAPS 2.62 2.80 2.05 1.69 1.79 1.85 1.97 20.96%
  QoQ % -6.43% 36.59% 21.30% -5.59% -3.24% -6.09% -
  Horiz. % 132.99% 142.13% 104.06% 85.79% 90.86% 93.91% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

364  410  590  1127 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.30+0.025 
 PNEPCB 0.36-0.02 
 KTG 0.270.00 
 MESTRON 0.23+0.015 
 QES 0.37+0.015 
 SAMAIDEN 1.96+0.28 
 PA 0.18+0.005 
 TECHNAX 0.165+0.005 
 SCBUILD 0.07+0.015 

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