Highlights

[SCIENTX] YoY 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 -     13.86%    YoY -     0.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 733,154 646,065 561,057 452,498 415,401 371,243 226,014 21.66%
  YoY % 13.48% 15.15% 23.99% 8.93% 11.89% 64.26% -
  Horiz. % 324.38% 285.85% 248.24% 200.21% 183.79% 164.26% 100.00%
PBT 106,897 84,283 69,908 76,996 56,014 40,217 29,531 23.90%
  YoY % 26.83% 20.56% -9.21% 37.46% 39.28% 36.19% -
  Horiz. % 361.98% 285.41% 236.73% 260.73% 189.68% 136.19% 100.00%
Tax -17,664 -11,069 -15,377 -27,155 -6,186 -8,942 -4,365 26.22%
  YoY % -59.58% 28.02% 43.37% -338.98% 30.82% -104.86% -
  Horiz. % 404.67% 253.59% 352.28% 622.11% 141.72% 204.86% 100.00%
NP 89,233 73,214 54,531 49,841 49,828 31,275 25,166 23.47%
  YoY % 21.88% 34.26% 9.41% 0.03% 59.32% 24.27% -
  Horiz. % 354.58% 290.92% 216.69% 198.05% 198.00% 124.27% 100.00%
NP to SH 88,287 72,127 54,135 48,911 48,846 30,267 23,389 24.77%
  YoY % 22.40% 33.24% 10.68% 0.13% 61.38% 29.41% -
  Horiz. % 377.47% 308.38% 231.45% 209.12% 208.84% 129.41% 100.00%
Tax Rate 16.52 % 13.13 % 22.00 % 35.27 % 11.04 % 22.23 % 14.78 % 1.87%
  YoY % 25.82% -40.32% -37.62% 219.47% -50.34% 50.41% -
  Horiz. % 111.77% 88.84% 148.85% 238.63% 74.70% 150.41% 100.00%
Total Cost 643,921 572,851 506,526 402,657 365,573 339,968 200,848 21.42%
  YoY % 12.41% 13.09% 25.80% 10.14% 7.53% 69.27% -
  Horiz. % 320.60% 285.22% 252.19% 200.48% 182.01% 169.27% 100.00%
Net Worth 1,765,024 1,527,344 1,175,148 941,638 712,015 621,534 524,532 22.40%
  YoY % 15.56% 29.97% 24.80% 32.25% 14.56% 18.49% -
  Horiz. % 336.49% 291.18% 224.04% 179.52% 135.74% 118.49% 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 48,892 48,029 22,997 29,355 28,745 41,581 12,898 24.86%
  YoY % 1.80% 108.85% -21.66% 2.12% -30.87% 222.38% -
  Horiz. % 379.06% 372.37% 178.29% 227.59% 222.87% 322.38% 100.00%
Div Payout % 55.38 % 66.59 % 42.48 % 60.02 % 58.85 % 137.38 % 55.15 % 0.07%
  YoY % -16.83% 56.76% -29.22% 1.99% -57.16% 149.10% -
  Horiz. % 100.42% 120.74% 77.03% 108.83% 106.71% 249.10% 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 1,765,024 1,527,344 1,175,148 941,638 712,015 621,534 524,532 22.40%
  YoY % 15.56% 29.97% 24.80% 32.25% 14.56% 18.49% -
  Horiz. % 336.49% 291.18% 224.04% 179.52% 135.74% 118.49% 100.00%
NOSH 488,926 480,297 229,970 225,812 221,122 218,850 214,972 14.67%
  YoY % 1.80% 108.85% 1.84% 2.12% 1.04% 1.80% -
  Horiz. % 227.44% 223.42% 106.98% 105.04% 102.86% 101.80% 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 12.17 % 11.33 % 9.72 % 11.01 % 12.00 % 8.42 % 11.13 % 1.50%
  YoY % 7.41% 16.56% -11.72% -8.25% 42.52% -24.35% -
  Horiz. % 109.34% 101.80% 87.33% 98.92% 107.82% 75.65% 100.00%
ROE 5.00 % 4.72 % 4.61 % 5.19 % 6.86 % 4.87 % 4.46 % 1.92%
  YoY % 5.93% 2.39% -11.18% -24.34% 40.86% 9.19% -
  Horiz. % 112.11% 105.83% 103.36% 116.37% 153.81% 109.19% 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 149.95 134.51 243.97 200.39 187.86 169.63 105.14 6.09%
  YoY % 11.48% -44.87% 21.75% 6.67% 10.75% 61.34% -
  Horiz. % 142.62% 127.93% 232.04% 190.59% 178.68% 161.34% 100.00%
EPS 18.06 15.02 23.54 21.66 22.09 13.83 10.88 8.81%
  YoY % 20.24% -36.19% 8.68% -1.95% 59.73% 27.11% -
  Horiz. % 165.99% 138.05% 216.36% 199.08% 203.03% 127.11% 100.00%
DPS 10.00 10.00 10.00 13.00 13.00 19.00 6.00 8.88%
  YoY % 0.00% 0.00% -23.08% 0.00% -31.58% 216.67% -
  Horiz. % 166.67% 166.67% 166.67% 216.67% 216.67% 316.67% 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 - 516,864
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 141.85 125.00 108.55 87.55 80.37 71.83 43.73 21.66%
  YoY % 13.48% 15.15% 23.99% 8.93% 11.89% 64.26% -
  Horiz. % 324.38% 285.84% 248.23% 200.21% 183.79% 164.26% 100.00%
EPS 17.08 13.95 10.47 9.46 9.45 5.86 4.53 24.74%
  YoY % 22.44% 33.24% 10.68% 0.11% 61.26% 29.36% -
  Horiz. % 377.04% 307.95% 231.13% 208.83% 208.61% 129.36% 100.00%
DPS 9.46 9.29 4.45 5.68 5.56 8.04 2.50 24.82%
  YoY % 1.83% 108.76% -21.65% 2.16% -30.85% 221.60% -
  Horiz. % 378.40% 371.60% 178.00% 227.20% 222.40% 321.60% 100.00%
NAPS 3.4149 2.9550 2.2736 1.8218 1.3776 1.2025 1.0148 22.40%
  YoY % 15.56% 29.97% 24.80% 32.24% 14.56% 18.50% -
  Horiz. % 336.51% 291.19% 224.04% 179.52% 135.75% 118.50% 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 5.27 6.44 5.21 3.54 3.03 3.12 2.28 14.98%
  YoY % -18.17% 23.61% 47.18% 16.83% -2.88% 36.84% -
  Horiz. % 231.14% 282.46% 228.51% 155.26% 132.89% 136.84% 100.00%
P/EPS 43.75 57.67 53.95 32.78 25.76 38.25 22.06 12.08%
  YoY % -24.14% 6.90% 64.58% 27.25% -32.65% 73.39% -
  Horiz. % 198.32% 261.42% 244.56% 148.59% 116.77% 173.39% 100.00%
EY 2.29 1.73 1.85 3.05 3.88 2.61 4.53 -10.74%
  YoY % 32.37% -6.49% -39.34% -21.39% 48.66% -42.38% -
  Horiz. % 50.55% 38.19% 40.84% 67.33% 85.65% 57.62% 100.00%
DY 1.27 1.15 0.79 1.83 2.28 3.59 2.50 -10.67%
  YoY % 10.43% 45.57% -56.83% -19.74% -36.49% 43.60% -
  Horiz. % 50.80% 46.00% 31.60% 73.20% 91.20% 143.60% 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 5.72 6.39 2.58 3.52 3.70 3.22 2.33 16.14%
  YoY % -10.49% 147.67% -26.70% -4.86% 14.91% 38.20% -
  Horiz. % 245.49% 274.25% 110.73% 151.07% 158.80% 138.20% 100.00%
P/EPS 47.46 57.27 26.76 32.55 31.46 39.48 22.52 13.22%
  YoY % -17.13% 114.01% -17.79% 3.46% -20.31% 75.31% -
  Horiz. % 210.75% 254.31% 118.83% 144.54% 139.70% 175.31% 100.00%
EY 2.11 1.75 3.74 3.07 3.18 2.53 4.44 -11.66%
  YoY % 20.57% -53.21% 21.82% -3.46% 25.69% -43.02% -
  Horiz. % 47.52% 39.41% 84.23% 69.14% 71.62% 56.98% 100.00%
DY 1.17 1.16 1.59 1.84 1.87 3.48 2.45 -11.58%
  YoY % 0.86% -27.04% -13.59% -1.60% -46.26% 42.04% -
  Horiz. % 47.76% 47.35% 64.90% 75.10% 76.33% 142.04% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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