[SCIENTX] QoQ 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. %

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
TTM Result
Revenue	2,318,143	2,225,885	2,185,066	2,200,980	2,092,421	2,003,775	1,921,211	13.35%
YoY %	4.14%	1.87%	-0.72%	5.19%	4.42%	4.30%	-	-
Horiz. %	120.66%	115.86%	113.73%	114.56%	108.91%	104.30%	100.00%	-
PBT	303,593	293,944	291,965	306,332	313,420	294,134	261,579	10.44%
YoY %	3.28%	0.68%	-4.69%	-2.26%	6.56%	12.45%	-	-
Horiz. %	116.06%	112.37%	111.62%	117.11%	119.82%	112.45%	100.00%	-
Tax	-62,335	-57,476	-55,164	-59,765	-71,543	-70,938	-67,922	-5.56%
YoY %	-8.45%	-4.19%	7.70%	16.46%	-0.85%	-4.44%	-	-
Horiz. %	91.77%	84.62%	81.22%	87.99%	105.33%	104.44%	100.00%	-
NP	241,258	236,468	236,801	246,567	241,877	223,196	193,657	15.79%
YoY %	2.03%	-0.14%	-3.96%	1.94%	8.37%	15.25%	-	-
Horiz. %	124.58%	122.11%	122.28%	127.32%	124.90%	115.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	237,881	232,639	232,069	240,865	235,641	217,344	188,776	16.68%
YoY %	2.25%	0.25%	-3.65%	2.22%	8.42%	15.13%	-	-
Horiz. %	126.01%	123.24%	122.93%	127.59%	124.83%	115.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.53%	19.55%	18.89%	19.51%	22.83%	24.12%	25.97%	-
YoY %	5.01%	3.49%	-3.18%	-14.54%	-5.35%	-7.12%	-	-
Horiz. %	79.05%	75.28%	72.74%	75.13%	87.91%	92.88%	100.00%	-
Total Cost	2,076,885	1,989,417	1,948,265	1,954,413	1,850,544	1,780,579	1,727,554	13.07%
YoY %	4.40%	2.11%	-0.31%	5.61%	3.93%	3.07%	-	-
Horiz. %	120.22%	115.16%	112.78%	113.13%	107.12%	103.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,340,141	1,272,444	1,227,846	1,175,148	1,135,703	1,044,624	1,007,440	20.97%
YoY %	5.32%	3.63%	4.48%	3.47%	8.72%	3.69%	-	-
Horiz. %	133.02%	126.30%	121.88%	116.65%	112.73%	103.69%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Dividend
Div	50,820	50,363	50,363	50,363	56,721	49,682	49,682	1.52%
YoY %	0.91%	0.00%	0.00%	-11.21%	14.17%	0.00%	-	-
Horiz. %	102.29%	101.37%	101.37%	101.37%	114.17%	100.00%	100.00%	-
Div Payout %	21.36%	21.65%	21.70%	20.91%	24.07%	22.86%	26.32%	-
YoY %	-1.34%	-0.23%	3.78%	-13.13%	5.29%	-13.15%	-	-
Horiz. %	81.16%	82.26%	82.45%	79.45%	91.45%	86.85%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Equity
Net Worth	1,340,141	1,272,444	1,227,846	1,175,148	1,135,703	1,044,624	1,007,440	20.97%
YoY %	5.32%	3.63%	4.48%	3.47%	8.72%	3.69%	-	-
Horiz. %	133.02%	126.30%	121.88%	116.65%	112.73%	103.69%	100.00%	-
NOSH	463,716	463,558	459,867	229,970	228,052	226,109	225,883	61.59%
YoY %	0.03%	0.80%	99.97%	0.84%	0.86%	0.10%	-	-
Horiz. %	205.29%	205.22%	203.59%	101.81%	100.96%	100.10%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Ratio Analysis
NP Margin	10.41%	10.62%	10.84%	11.20%	11.56%	11.14%	10.08%	-
YoY %	-1.98%	-2.03%	-3.21%	-3.11%	3.77%	10.52%	-	-
Horiz. %	103.27%	105.36%	107.54%	111.11%	114.68%	110.52%	100.00%	-
ROE	17.75%	18.28%	18.90%	20.50%	20.75%	20.81%	18.74%	-
YoY %	-2.90%	-3.28%	-7.80%	-1.20%	-0.29%	11.05%	-	-
Horiz. %	94.72%	97.55%	100.85%	109.39%	110.73%	111.05%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Per Share
RPS	499.90	481.06	475.15	957.07	917.52	886.20	850.53	-29.85%
YoY %	3.92%	1.24%	-50.35%	4.31%	3.53%	4.19%	-	-
Horiz. %	58.78%	56.56%	55.87%	112.53%	107.88%	104.19%	100.00%	-
EPS	51.30	50.28	50.46	104.74	103.33	96.12	83.57	-27.79%
YoY %	2.03%	-0.36%	-51.82%	1.36%	7.50%	15.02%	-	-
Horiz. %	61.39%	60.17%	60.38%	125.33%	123.64%	115.02%	100.00%	-
DPS	10.96	10.88	10.95	22.00	25.00	22.00	22.00	-37.18%
YoY %	0.74%	-0.64%	-50.23%	-12.00%	13.64%	0.00%	-	-
Horiz. %	49.82%	49.45%	49.77%	100.00%	113.64%	100.00%	100.00%	-
NAPS	2.89	2.75	2.67	5.11	4.98	4.62	4.46	-25.13%
YoY %	5.09%	3.00%	-47.75%	2.61%	7.79%	3.59%	-	-
Horiz. %	64.80%	61.66%	59.87%	114.57%	111.66%	103.59%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Adjusted Per Share Value based on latest NOSH - 229,970
RPS	148.96	143.03	140.40	141.43	134.45	128.76	123.45	13.35%
YoY %	4.15%	1.87%	-0.73%	5.19%	4.42%	4.30%	-	-
Horiz. %	120.66%	115.86%	113.73%	114.56%	108.91%	104.30%	100.00%	-
EPS	15.29	14.95	14.91	15.48	15.14	13.97	12.13	16.70%
YoY %	2.27%	0.27%	-3.68%	2.25%	8.38%	15.17%	-	-
Horiz. %	126.05%	123.25%	122.92%	127.62%	124.81%	115.17%	100.00%	-
DPS	3.27	3.24	3.24	3.24	3.64	3.19	3.19	1.66%
YoY %	0.93%	0.00%	0.00%	-10.99%	14.11%	0.00%	-	-
Horiz. %	102.51%	101.57%	101.57%	101.57%	114.11%	100.00%	100.00%	-
NAPS	0.8611	0.8176	0.789	0.7551	0.7298	0.6712	0.6473	20.97%
YoY %	5.32%	3.62%	4.49%	3.47%	8.73%	3.69%	-	-
Horiz. %	133.03%	126.31%	121.89%	116.65%	112.75%	103.69%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	-
Price	8.29	6.99	6.52	12.70	12.50	10.50	7.66	-
P/RPS	1.66	1.45	1.37	1.33	1.36	1.18	0.90	50.45%
YoY %	14.48%	5.84%	3.01%	-2.21%	15.25%	31.11%	-	-
Horiz. %	184.44%	161.11%	152.22%	147.78%	151.11%	131.11%	100.00%	-
P/EPS	16.16	13.90	12.92	12.13	12.10	10.92	9.17	45.94%
YoY %	16.26%	7.59%	6.51%	0.25%	10.81%	19.08%	-	-
Horiz. %	176.23%	151.58%	140.89%	132.28%	131.95%	119.08%	100.00%	-
EY	6.19	7.19	7.74	8.25	8.27	9.15	10.91	-31.48%
YoY %	-13.91%	-7.11%	-6.18%	-0.24%	-9.62%	-16.13%	-	-
Horiz. %	56.74%	65.90%	70.94%	75.62%	75.80%	83.87%	100.00%	-
DY	1.32	1.56	1.68	1.73	2.00	2.10	2.87	-40.44%
YoY %	-15.38%	-7.14%	-2.89%	-13.50%	-4.76%	-26.83%	-	-
Horiz. %	45.99%	54.36%	58.54%	60.28%	69.69%	73.17%	100.00%	-
P/NAPS	2.87	2.54	2.44	2.49	2.51	2.27	1.72	40.72%
YoY %	12.99%	4.10%	-2.01%	-0.80%	10.57%	31.98%	-	-
Horiz. %	166.86%	147.67%	141.86%	144.77%	145.93%	131.98%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Price Multiplier on Announcement Date
Date	20/06/17	22/03/17	15/12/16	26/09/16	01/06/16	22/03/16	17/12/15	-
Price	8.34	7.25	6.91	6.30	13.04	12.94	9.15	-
P/RPS	1.67	1.51	1.45	0.66	1.42	1.46	1.08	33.75%
YoY %	10.60%	4.14%	119.70%	-53.52%	-2.74%	35.19%	-	-
Horiz. %	154.63%	139.81%	134.26%	61.11%	131.48%	135.19%	100.00%	-
P/EPS	16.26	14.42	13.69	6.02	12.62	13.46	10.95	30.18%
YoY %	12.76%	5.33%	127.41%	-52.30%	-6.24%	22.92%	-	-
Horiz. %	148.49%	131.69%	125.02%	54.98%	115.25%	122.92%	100.00%	-
EY	6.15	6.93	7.30	16.62	7.92	7.43	9.13	-23.17%
YoY %	-11.26%	-5.07%	-56.08%	109.85%	6.59%	-18.62%	-	-
Horiz. %	67.36%	75.90%	79.96%	182.04%	86.75%	81.38%	100.00%	-
DY	1.31	1.50	1.58	3.49	1.92	1.70	2.40	-33.23%
YoY %	-12.67%	-5.06%	-54.73%	81.77%	12.94%	-29.17%	-	-
Horiz. %	54.58%	62.50%	65.83%	145.42%	80.00%	70.83%	100.00%	-
P/NAPS	2.89	2.64	2.59	1.23	2.62	2.80	2.05	25.75%
YoY %	9.47%	1.93%	110.57%	-53.05%	-6.43%	36.59%	-	-
Horiz. %	140.98%	128.78%	126.34%	60.00%	127.80%	136.59%	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