Highlights

[SCIENTX] YoY TTM 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 -     0.04%    YoY -     6.56%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM 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 361,658 317,968 306,332 220,962 186,267 142,980 107,169 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 -34,766 -30,483 -19,300 23.23%
  YoY % -16.54% 2.91% -1.53% -69.32% -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 1,765,024 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 97,785 75,852 50,363 49,682 46,440 56,639 27,958 23.19%
  YoY % 28.91% 50.61% 1.37% 6.98% -18.01% 102.58% -
  Horiz. % 349.75% 271.30% 180.13% 177.70% 166.10% 202.58% 100.00%
Div Payout % 33.74 % 29.64 % 20.91 % 31.41 % 31.28 % 51.36 % 33.32 % 0.21%
  YoY % 13.83% 41.75% -33.43% 0.42% -39.10% 54.14% -
  Horiz. % 101.26% 88.96% 62.76% 94.27% 93.88% 154.14% 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 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 16.42 % 16.75 % 20.50 % 16.80 % 20.85 % 17.74 % 16.00 % 0.43%
  YoY % -1.97% -18.29% 22.02% -19.42% 17.53% 10.87% -
  Horiz. % 102.62% 104.69% 128.12% 105.00% 130.31% 110.88% 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 537.25 500.35 957.07 797.87 719.27 561.59 409.83 4.61%
  YoY % 7.37% -47.72% 19.95% 10.93% 28.08% 37.03% -
  Horiz. % 131.09% 122.09% 233.53% 194.68% 175.50% 137.03% 100.00%
EPS 59.27 53.27 104.74 70.05 67.13 50.39 39.04 7.20%
  YoY % 11.26% -49.14% 49.52% 4.35% 33.22% 29.07% -
  Horiz. % 151.82% 136.45% 268.29% 179.43% 171.95% 129.07% 100.00%
DPS 20.00 15.79 22.00 22.00 21.00 26.00 13.00 7.44%
  YoY % 26.66% -28.23% 0.00% 4.76% -19.23% 100.00% -
  Horiz. % 153.85% 121.46% 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 6.31 4.89 3.25 3.20 3.00 3.65 1.80 23.24%
  YoY % 29.04% 50.46% 1.56% 6.67% -17.81% 102.78% -
  Horiz. % 350.56% 271.67% 180.56% 177.78% 166.67% 202.78% 100.00%
NAPS 1.1383 0.9850 0.7579 0.6073 0.4592 0.4008 0.3383 22.40%
  YoY % 15.56% 29.96% 24.80% 32.25% 14.57% 18.47% -
  Horiz. % 336.48% 291.16% 224.03% 179.52% 135.74% 118.47% 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 1.47 1.73 1.33 0.89 0.79 0.94 0.59 16.43%
  YoY % -15.03% 30.08% 49.44% 12.66% -15.96% 59.32% -
  Horiz. % 249.15% 293.22% 225.42% 150.85% 133.90% 159.32% 100.00%
P/EPS 13.33 16.26 12.13 10.14 8.48 10.50 6.15 13.75%
  YoY % -18.02% 34.05% 19.63% 19.58% -19.24% 70.73% -
  Horiz. % 216.75% 264.39% 197.24% 164.88% 137.89% 170.73% 100.00%
EY 7.50 6.15 8.25 9.87 11.80 9.53 16.27 -12.10%
  YoY % 21.95% -25.45% -16.41% -16.36% 23.82% -41.43% -
  Horiz. % 46.10% 37.80% 50.71% 60.66% 72.53% 58.57% 100.00%
DY 2.53 1.82 1.73 3.10 3.69 4.91 5.42 -11.92%
  YoY % 39.01% 5.20% -44.19% -15.99% -24.85% -9.41% -
  Horiz. % 46.68% 33.58% 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 1.60 1.72 0.66 0.88 0.97 0.97 0.60 17.75%
  YoY % -6.98% 160.61% -25.00% -9.28% 0.00% 61.67% -
  Horiz. % 266.67% 286.67% 110.00% 146.67% 161.67% 161.67% 100.00%
P/EPS 14.46 16.14 6.02 10.06 10.35 10.83 6.28 14.91%
  YoY % -10.41% 168.11% -40.16% -2.80% -4.43% 72.45% -
  Horiz. % 230.25% 257.01% 95.86% 160.19% 164.81% 172.45% 100.00%
EY 6.92 6.19 16.62 9.94 9.66 9.23 15.93 -12.97%
  YoY % 11.79% -62.76% 67.20% 2.90% 4.66% -42.06% -
  Horiz. % 43.44% 38.86% 104.33% 62.40% 60.64% 57.94% 100.00%
DY 2.33 1.84 3.49 3.12 3.02 4.76 5.31 -12.82%
  YoY % 26.63% -47.28% 11.86% 3.31% -36.55% -10.36% -
  Horiz. % 43.88% 34.65% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
4. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Traders Brief - Positive undertone to drive KLCI towards 1650-1668 levels after breaking above 1618 barriers HLBank Research Highlights
PARTNERS & BROKERS