Highlights

[SCIENTX] YoY Annual (Unaudited) 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 YoY -     6.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 2,626,767 2,403,151 2,200,980 1,801,684 1,590,472 1,229,045 881,025 19.96%
  YoY % 9.31% 9.19% 22.16% 13.28% 29.41% 39.50% -
  Horiz. % 298.15% 272.77% 249.82% 204.50% 180.53% 139.50% 100.00%
PBT 361,658 317,968 306,332 220,962 186,266 142,980 107,169 22.46%
  YoY % 13.74% 3.80% 38.64% 18.63% 30.27% 33.42% -
  Horiz. % 337.47% 296.70% 285.84% 206.18% 173.81% 133.42% 100.00%
Tax -67,624 -58,027 -59,765 -58,866 -34,765 -30,483 -19,300 23.23%
  YoY % -16.54% 2.91% -1.53% -69.33% -14.05% -57.94% -
  Horiz. % 350.38% 300.66% 309.66% 305.01% 180.13% 157.94% 100.00%
NP 294,034 259,941 246,567 162,096 151,501 112,497 87,869 22.29%
  YoY % 13.12% 5.42% 52.11% 6.99% 34.67% 28.03% -
  Horiz. % 334.63% 295.83% 280.61% 184.47% 172.42% 128.03% 100.00%
NP to SH 289,806 255,873 240,865 158,190 148,450 110,284 83,917 22.93%
  YoY % 13.26% 6.23% 52.26% 6.56% 34.61% 31.42% -
  Horiz. % 345.35% 304.91% 287.03% 188.51% 176.90% 131.42% 100.00%
Tax Rate 18.70 % 18.25 % 19.51 % 26.64 % 18.66 % 21.32 % 18.01 % 0.63%
  YoY % 2.47% -6.46% -26.76% 42.77% -12.48% 18.38% -
  Horiz. % 103.83% 101.33% 108.33% 147.92% 103.61% 118.38% 100.00%
Total Cost 2,332,733 2,143,210 1,954,413 1,639,588 1,438,971 1,116,548 793,156 19.69%
  YoY % 8.84% 9.66% 19.20% 13.94% 28.88% 40.77% -
  Horiz. % 294.11% 270.21% 246.41% 206.72% 181.42% 140.77% 100.00%
Net Worth 1,755,663 1,527,344 1,162,467 936,606 712,170 613,649 524,750 22.29%
  YoY % 14.95% 31.39% 24.11% 31.51% 16.06% 16.94% -
  Horiz. % 334.57% 291.06% 221.53% 178.49% 135.72% 116.94% 100.00%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 97,266 76,847 50,047 49,413 46,445 56,179 27,957 23.08%
  YoY % 26.57% 53.55% 1.28% 6.39% -17.33% 100.94% -
  Horiz. % 347.90% 274.87% 179.01% 176.74% 166.13% 200.94% 100.00%
Div Payout % 33.56 % 30.03 % 20.78 % 31.24 % 31.29 % 50.94 % 33.32 % 0.12%
  YoY % 11.75% 44.51% -33.48% -0.16% -38.57% 52.88% -
  Horiz. % 100.72% 90.13% 62.36% 93.76% 93.91% 152.88% 100.00%
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 1,755,663 1,527,344 1,162,467 936,606 712,170 613,649 524,750 22.29%
  YoY % 14.95% 31.39% 24.11% 31.51% 16.06% 16.94% -
  Horiz. % 334.57% 291.06% 221.53% 178.49% 135.72% 116.94% 100.00%
NOSH 486,333 480,297 227,488 224,605 221,171 216,073 215,061 14.56%
  YoY % 1.26% 111.13% 1.28% 1.55% 2.36% 0.47% -
  Horiz. % 226.14% 223.33% 105.78% 104.44% 102.84% 100.47% 100.00%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 11.19 % 10.82 % 11.20 % 9.00 % 9.53 % 9.15 % 9.97 % 1.94%
  YoY % 3.42% -3.39% 24.44% -5.56% 4.15% -8.22% -
  Horiz. % 112.24% 108.53% 112.34% 90.27% 95.59% 91.78% 100.00%
ROE 16.51 % 16.75 % 20.72 % 16.89 % 20.84 % 17.97 % 15.99 % 0.53%
  YoY % -1.43% -19.16% 22.68% -18.95% 15.97% 12.38% -
  Horiz. % 103.25% 104.75% 129.58% 105.63% 130.33% 112.38% 100.00%
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 540.12 500.35 967.51 802.15 719.11 568.81 409.66 4.71%
  YoY % 7.95% -48.28% 20.61% 11.55% 26.42% 38.85% -
  Horiz. % 131.85% 122.14% 236.17% 195.81% 175.54% 138.85% 100.00%
EPS 59.59 54.83 105.88 70.43 67.12 51.04 39.02 7.31%
  YoY % 8.68% -48.21% 50.33% 4.93% 31.50% 30.80% -
  Horiz. % 152.72% 140.52% 271.35% 180.50% 172.01% 130.80% 100.00%
DPS 20.00 16.00 22.00 22.00 21.00 26.00 13.00 7.44%
  YoY % 25.00% -27.27% 0.00% 4.76% -19.23% 100.00% -
  Horiz. % 153.85% 123.08% 169.23% 169.23% 161.54% 200.00% 100.00%
NAPS 3.6100 3.1800 5.1100 4.1700 3.2200 2.8400 2.4400 6.74%
  YoY % 13.52% -37.77% 22.54% 29.50% 13.38% 16.39% -
  Horiz. % 147.95% 130.33% 209.43% 170.90% 131.97% 116.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,550,594
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 169.40 154.98 141.94 116.19 102.57 79.26 56.82 19.96%
  YoY % 9.30% 9.19% 22.16% 13.28% 29.41% 39.49% -
  Horiz. % 298.13% 272.76% 249.81% 204.49% 180.52% 139.49% 100.00%
EPS 18.69 16.50 15.53 10.20 9.57 7.11 5.41 22.94%
  YoY % 13.27% 6.25% 52.25% 6.58% 34.60% 31.42% -
  Horiz. % 345.47% 304.99% 287.06% 188.54% 176.89% 131.42% 100.00%
DPS 6.27 4.96 3.23 3.19 3.00 3.62 1.80 23.11%
  YoY % 26.41% 53.56% 1.25% 6.33% -17.13% 101.11% -
  Horiz. % 348.33% 275.56% 179.44% 177.22% 166.67% 201.11% 100.00%
NAPS 1.1323 0.9850 0.7497 0.6040 0.4593 0.3958 0.3384 22.29%
  YoY % 14.95% 31.39% 24.12% 31.50% 16.04% 16.96% -
  Horiz. % 334.60% 291.08% 221.54% 178.49% 135.73% 116.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 7.9000 8.6600 12.7000 7.1000 5.6900 5.2900 2.4000 -
P/RPS 1.46 1.73 1.31 0.89 0.79 0.93 0.59 16.29%
  YoY % -15.61% 32.06% 47.19% 12.66% -15.05% 57.63% -
  Horiz. % 247.46% 293.22% 222.03% 150.85% 133.90% 157.63% 100.00%
P/EPS 13.26 16.26 11.99 10.08 8.48 10.36 6.15 13.65%
  YoY % -18.45% 35.61% 18.95% 18.87% -18.15% 68.46% -
  Horiz. % 215.61% 264.39% 194.96% 163.90% 137.89% 168.46% 100.00%
EY 7.54 6.15 8.34 9.92 11.80 9.65 16.26 -12.02%
  YoY % 22.60% -26.26% -15.93% -15.93% 22.28% -40.65% -
  Horiz. % 46.37% 37.82% 51.29% 61.01% 72.57% 59.35% 100.00%
DY 2.53 1.85 1.73 3.10 3.69 4.91 5.42 -11.92%
  YoY % 36.76% 6.94% -44.19% -15.99% -24.85% -9.41% -
  Horiz. % 46.68% 34.13% 31.92% 57.20% 68.08% 90.59% 100.00%
P/NAPS 2.19 2.72 2.49 1.70 1.77 1.86 0.98 14.33%
  YoY % -19.49% 9.24% 46.47% -3.95% -4.84% 89.80% -
  Horiz. % 223.47% 277.55% 254.08% 173.47% 180.61% 189.80% 100.00%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 20/09/18 19/09/17 26/09/16 29/09/15 24/09/14 26/09/13 18/09/12 -
Price 8.5700 8.6000 6.3000 7.0500 6.9500 5.4600 2.4500 -
P/RPS 1.59 1.72 0.65 0.88 0.97 0.96 0.60 17.63%
  YoY % -7.56% 164.62% -26.14% -9.28% 1.04% 60.00% -
  Horiz. % 265.00% 286.67% 108.33% 146.67% 161.67% 160.00% 100.00%
P/EPS 14.38 16.14 5.95 10.01 10.35 10.70 6.28 14.80%
  YoY % -10.90% 171.26% -40.56% -3.29% -3.27% 70.38% -
  Horiz. % 228.98% 257.01% 94.75% 159.39% 164.81% 170.38% 100.00%
EY 6.95 6.19 16.81 9.99 9.66 9.35 15.93 -12.91%
  YoY % 12.28% -63.18% 68.27% 3.42% 3.32% -41.31% -
  Horiz. % 43.63% 38.86% 105.52% 62.71% 60.64% 58.69% 100.00%
DY 2.33 1.86 3.49 3.12 3.02 4.76 5.31 -12.82%
  YoY % 25.27% -46.70% 11.86% 3.31% -36.55% -10.36% -
  Horiz. % 43.88% 35.03% 65.73% 58.76% 56.87% 89.64% 100.00%
P/NAPS 2.37 2.70 1.23 1.69 2.16 1.92 1.00 15.46%
  YoY % -12.22% 119.51% -27.22% -21.76% 12.50% 92.00% -
  Horiz. % 237.00% 270.00% 123.00% 169.00% 216.00% 192.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

263  343  579  1306 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.295+0.02 
 KTG 0.270.00 
 PA 0.17-0.005 
 PNEPCB 0.395+0.015 
 JAKS 0.69+0.02 
 HSI-HDT 0.085-0.03 
 SAMAIDEN 1.78+0.10 
 DNEX 0.225+0.005 
 ISTONE 0.235-0.005 

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