[SCIENTX] QoQ TTM Result on 31-Oct-2016 [#1]

Stock

[SCIENTX] SCIENTEX BERHAD

Announcement Date

15-Dec-2016

Admission Sponsor

Sponsor

Financial Year

31-Jul-2017

Quarter

31-Oct-2016 [#1]

Profit Trend

QoQ- -3.65%

YoY- 22.93%

Quarter Report

SB Q1 FY2017 Announcement.pdf

Latest QR

Upcoming QR

SCIENTX's Result

SCIENTX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
TTM Result
Revenue	2,403,151	2,318,143	2,225,885	2,185,066	2,200,980	2,092,421	2,003,775	12.89%
YoY %	3.67%	4.14%	1.87%	-0.72%	5.19%	4.42%	-	-
Horiz. %	119.93%	115.69%	111.08%	109.05%	109.84%	104.42%	100.00%	-
PBT	317,968	303,593	293,944	291,965	306,332	313,420	294,134	5.33%
YoY %	4.73%	3.28%	0.68%	-4.69%	-2.26%	6.56%	-	-
Horiz. %	108.10%	103.22%	99.94%	99.26%	104.15%	106.56%	100.00%	-
Tax	-58,027	-62,335	-57,476	-55,164	-59,765	-71,543	-70,938	-12.54%
YoY %	6.91%	-8.45%	-4.19%	7.70%	16.46%	-0.85%	-	-
Horiz. %	81.80%	87.87%	81.02%	77.76%	84.25%	100.85%	100.00%	-
NP	259,941	241,258	236,468	236,801	246,567	241,877	223,196	10.70%
YoY %	7.74%	2.03%	-0.14%	-3.96%	1.94%	8.37%	-	-
Horiz. %	116.46%	108.09%	105.95%	106.10%	110.47%	108.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	255,873	237,881	232,639	232,069	240,865	235,641	217,344	11.50%
YoY %	7.56%	2.25%	0.25%	-3.65%	2.22%	8.42%	-	-
Horiz. %	117.73%	109.45%	107.04%	106.77%	110.82%	108.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.25%	20.53%	19.55%	18.89%	19.51%	22.83%	24.12%	-
YoY %	-11.11%	5.01%	3.49%	-3.18%	-14.54%	-5.35%	-	-
Horiz. %	75.66%	85.12%	81.05%	78.32%	80.89%	94.65%	100.00%	-
Total Cost	2,143,210	2,076,885	1,989,417	1,948,265	1,954,413	1,850,544	1,780,579	13.16%
YoY %	3.19%	4.40%	2.11%	-0.31%	5.61%	3.93%	-	-
Horiz. %	120.37%	116.64%	111.73%	109.42%	109.76%	103.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,527,344	1,340,141	1,272,444	1,227,846	1,175,148	1,135,703	1,044,624	28.85%
YoY %	13.97%	5.32%	3.63%	4.48%	3.47%	8.72%	-	-
Horiz. %	146.21%	128.29%	121.81%	117.54%	112.49%	108.72%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Dividend
Div	75,852	50,820	50,363	50,363	50,363	56,721	49,682	32.62%
YoY %	49.26%	0.91%	0.00%	0.00%	-11.21%	14.17%	-	-
Horiz. %	152.68%	102.29%	101.37%	101.37%	101.37%	114.17%	100.00%	-
Div Payout %	29.64%	21.36%	21.65%	21.70%	20.91%	24.07%	22.86%	-
YoY %	38.76%	-1.34%	-0.23%	3.78%	-13.13%	5.29%	-	-
Horiz. %	129.66%	93.44%	94.71%	94.93%	91.47%	105.29%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Equity
Net Worth	1,527,344	1,340,141	1,272,444	1,227,846	1,175,148	1,135,703	1,044,624	28.85%
YoY %	13.97%	5.32%	3.63%	4.48%	3.47%	8.72%	-	-
Horiz. %	146.21%	128.29%	121.81%	117.54%	112.49%	108.72%	100.00%	-
NOSH	483,558	463,716	463,558	459,867	229,970	228,052	226,109	66.06%
YoY %	4.28%	0.03%	0.80%	99.97%	0.84%	0.86%	-	-
Horiz. %	213.86%	205.09%	205.02%	203.38%	101.71%	100.86%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Ratio Analysis
NP Margin	10.82%	10.41%	10.62%	10.84%	11.20%	11.56%	11.14%	-
YoY %	3.94%	-1.98%	-2.03%	-3.21%	-3.11%	3.77%	-	-
Horiz. %	97.13%	93.45%	95.33%	97.31%	100.54%	103.77%	100.00%	-
ROE	16.75%	17.75%	18.28%	18.90%	20.50%	20.75%	20.81%	-
YoY %	-5.63%	-2.90%	-3.28%	-7.80%	-1.20%	-0.29%	-	-
Horiz. %	80.49%	85.30%	87.84%	90.82%	98.51%	99.71%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Per Share
RPS	500.35	499.90	481.06	475.15	957.07	917.52	886.20	-31.71%
YoY %	0.09%	3.92%	1.24%	-50.35%	4.31%	3.53%	-	-
Horiz. %	56.46%	56.41%	54.28%	53.62%	108.00%	103.53%	100.00%	-
EPS	53.27	51.30	50.28	50.46	104.74	103.33	96.12	-32.55%
YoY %	3.84%	2.03%	-0.36%	-51.82%	1.36%	7.50%	-	-
Horiz. %	55.42%	53.37%	52.31%	52.50%	108.97%	107.50%	100.00%	-
DPS	15.79	10.96	10.88	10.95	22.00	25.00	22.00	-19.85%
YoY %	44.07%	0.74%	-0.64%	-50.23%	-12.00%	13.64%	-	-
Horiz. %	71.77%	49.82%	49.45%	49.77%	100.00%	113.64%	100.00%	-
NAPS	3.18	2.89	2.75	2.67	5.11	4.98	4.62	-22.06%
YoY %	10.03%	5.09%	3.00%	-47.75%	2.61%	7.79%	-	-
Horiz. %	68.83%	62.55%	59.52%	57.79%	110.61%	107.79%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Adjusted Per Share Value based on latest NOSH - 459,867
RPS	154.42	148.96	143.03	140.40	141.43	134.45	128.76	12.89%
YoY %	3.67%	4.15%	1.87%	-0.73%	5.19%	4.42%	-	-
Horiz. %	119.93%	115.69%	111.08%	109.04%	109.84%	104.42%	100.00%	-
EPS	16.44	15.29	14.95	14.91	15.48	15.14	13.97	11.47%
YoY %	7.52%	2.27%	0.27%	-3.68%	2.25%	8.38%	-	-
Horiz. %	117.68%	109.45%	107.02%	106.73%	110.81%	108.38%	100.00%	-
DPS	4.87	3.27	3.24	3.24	3.24	3.64	3.19	32.61%
YoY %	48.93%	0.93%	0.00%	0.00%	-10.99%	14.11%	-	-
Horiz. %	152.66%	102.51%	101.57%	101.57%	101.57%	114.11%	100.00%	-
NAPS	0.9814	0.8611	0.8176	0.789	0.7551	0.7298	0.6712	28.85%
YoY %	13.97%	5.32%	3.62%	4.49%	3.47%	8.73%	-	-
Horiz. %	146.22%	128.29%	121.81%	117.55%	112.50%	108.73%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	-
Price	8.66	8.29	6.99	6.52	12.70	12.50	10.50	-
P/RPS	1.73	1.66	1.45	1.37	1.33	1.36	1.18	29.08%
YoY %	4.22%	14.48%	5.84%	3.01%	-2.21%	15.25%	-	-
Horiz. %	146.61%	140.68%	122.88%	116.10%	112.71%	115.25%	100.00%	-
P/EPS	16.26	16.16	13.90	12.92	12.13	12.10	10.92	30.42%
YoY %	0.62%	16.26%	7.59%	6.51%	0.25%	10.81%	-	-
Horiz. %	148.90%	147.99%	127.29%	118.32%	111.08%	110.81%	100.00%	-
EY	6.15	6.19	7.19	7.74	8.25	8.27	9.15	-23.28%
YoY %	-0.65%	-13.91%	-7.11%	-6.18%	-0.24%	-9.62%	-	-
Horiz. %	67.21%	67.65%	78.58%	84.59%	90.16%	90.38%	100.00%	-
DY	1.82	1.32	1.56	1.68	1.73	2.00	2.10	-9.10%
YoY %	37.88%	-15.38%	-7.14%	-2.89%	-13.50%	-4.76%	-	-
Horiz. %	86.67%	62.86%	74.29%	80.00%	82.38%	95.24%	100.00%	-
P/NAPS	2.72	2.87	2.54	2.44	2.49	2.51	2.27	12.82%
YoY %	-5.23%	12.99%	4.10%	-2.01%	-0.80%	10.57%	-	-
Horiz. %	119.82%	126.43%	111.89%	107.49%	109.69%	110.57%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Announcement Date
Date	19/09/17	20/06/17	22/03/17	15/12/16	26/09/16	01/06/16	22/03/16	-
Price	8.60	8.34	7.25	6.91	6.30	13.04	12.94	-
P/RPS	1.72	1.67	1.51	1.45	0.66	1.42	1.46	11.55%
YoY %	2.99%	10.60%	4.14%	119.70%	-53.52%	-2.74%	-	-
Horiz. %	117.81%	114.38%	103.42%	99.32%	45.21%	97.26%	100.00%	-
P/EPS	16.14	16.26	14.42	13.69	6.02	12.62	13.46	12.88%
YoY %	-0.74%	12.76%	5.33%	127.41%	-52.30%	-6.24%	-	-
Horiz. %	119.91%	120.80%	107.13%	101.71%	44.73%	93.76%	100.00%	-
EY	6.19	6.15	6.93	7.30	16.62	7.92	7.43	-11.47%
YoY %	0.65%	-11.26%	-5.07%	-56.08%	109.85%	6.59%	-	-
Horiz. %	83.31%	82.77%	93.27%	98.25%	223.69%	106.59%	100.00%	-
DY	1.84	1.31	1.50	1.58	3.49	1.92	1.70	5.42%
YoY %	40.46%	-12.67%	-5.06%	-54.73%	81.77%	12.94%	-	-
Horiz. %	108.24%	77.06%	88.24%	92.94%	205.29%	112.94%	100.00%	-
P/NAPS	2.70	2.89	2.64	2.59	1.23	2.62	2.80	-2.39%
YoY %	-6.57%	9.47%	1.93%	110.57%	-53.05%	-6.43%	-	-
Horiz. %	96.43%	103.21%	94.29%	92.50%	43.93%	93.57%	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