[SCIENTX] YoY Quarter 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- -11.62%

YoY- 10.68%

Quarter Report

SB Q4 FY2016 Announcement.pdf

Latest QR

Upcoming QR

SCIENTX's Result

SCIENTX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Quarter Result
Revenue	938,765	733,154	646,065	561,057	452,498	415,401	371,243	16.71%
YoY %	28.04%	13.48%	15.15%	23.99%	8.93%	11.89%	-	-
Horiz. %	252.87%	197.49%	174.03%	151.13%	121.89%	111.89%	100.00%	-
PBT	176,573	106,897	84,283	69,908	76,996	56,014	40,217	27.94%
YoY %	65.18%	26.83%	20.56%	-9.21%	37.46%	39.28%	-	-
Horiz. %	439.05%	265.80%	209.57%	173.83%	191.45%	139.28%	100.00%	-
Tax	-37,956	-17,664	-11,069	-15,377	-27,155	-6,186	-8,942	27.23%
YoY %	-114.88%	-59.58%	28.02%	43.37%	-338.98%	30.82%	-	-
Horiz. %	424.47%	197.54%	123.79%	171.96%	303.68%	69.18%	100.00%	-
NP	138,617	89,233	73,214	54,531	49,841	49,828	31,275	28.15%
YoY %	55.34%	21.88%	34.26%	9.41%	0.03%	59.32%	-	-
Horiz. %	443.22%	285.32%	234.10%	174.36%	159.36%	159.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	133,402	88,287	72,127	54,135	48,911	48,846	30,267	28.03%
YoY %	51.10%	22.40%	33.24%	10.68%	0.13%	61.38%	-	-
Horiz. %	440.75%	291.69%	238.30%	178.86%	161.60%	161.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.50%	16.52%	13.13%	22.00%	35.27%	11.04%	22.23%	-
YoY %	30.15%	25.82%	-40.32%	-37.62%	219.47%	-50.34%	-	-
Horiz. %	96.72%	74.31%	59.06%	98.97%	158.66%	49.66%	100.00%	-
Total Cost	800,148	643,921	572,851	506,526	402,657	365,573	339,968	15.32%
YoY %	24.26%	12.41%	13.09%	25.80%	10.14%	7.53%	-	-
Horiz. %	235.36%	189.41%	168.50%	148.99%	118.44%	107.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,225,929	1,765,024	1,527,344	1,175,148	941,638	712,015	621,534	23.67%
YoY %	26.11%	15.56%	29.97%	24.80%	32.25%	14.56%	-	-
Horiz. %	358.13%	283.98%	245.74%	189.07%	151.50%	114.56%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Dividend
Div	51,526	48,892	48,029	22,997	29,355	28,745	41,581	3.63%
YoY %	5.39%	1.80%	108.85%	-21.66%	2.12%	-30.87%	-	-
Horiz. %	123.92%	117.58%	115.51%	55.31%	70.60%	69.13%	100.00%	-
Div Payout %	38.62%	55.38%	66.59%	42.48%	60.02%	58.85%	137.38%	-
YoY %	-30.26%	-16.83%	56.76%	-29.22%	1.99%	-57.16%	-	-
Horiz. %	28.11%	40.31%	48.47%	30.92%	43.69%	42.84%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Equity
Net Worth	2,225,929	1,765,024	1,527,344	1,175,148	941,638	712,015	621,534	23.67%
YoY %	26.11%	15.56%	29.97%	24.80%	32.25%	14.56%	-	-
Horiz. %	358.13%	283.98%	245.74%	189.07%	151.50%	114.56%	100.00%	-
NOSH	515,261	488,926	483,558	229,970	225,812	221,122	218,850	15.33%
YoY %	5.39%	1.11%	110.27%	1.84%	2.12%	1.04%	-	-
Horiz. %	235.44%	223.41%	220.95%	105.08%	103.18%	101.04%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Ratio Analysis
NP Margin	14.77%	12.17%	11.33%	9.72%	11.01%	12.00%	8.42%	-
YoY %	21.36%	7.41%	16.56%	-11.72%	-8.25%	42.52%	-	-
Horiz. %	175.42%	144.54%	134.56%	115.44%	130.76%	142.52%	100.00%	-
ROE	5.99%	5.00%	4.72%	4.61%	5.19%	6.86%	4.87%	-
YoY %	19.80%	5.93%	2.39%	-11.18%	-24.34%	40.86%	-	-
Horiz. %	123.00%	102.67%	96.92%	94.66%	106.57%	140.86%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Per Share
RPS	182.19	149.95	134.51	243.97	200.39	187.86	169.63	1.19%
YoY %	21.50%	11.48%	-44.87%	21.75%	6.67%	10.75%	-	-
Horiz. %	107.40%	88.40%	79.30%	143.82%	118.13%	110.75%	100.00%	-
EPS	25.89	18.06	15.02	23.54	21.66	22.09	13.83	11.01%
YoY %	43.36%	20.24%	-36.19%	8.68%	-1.95%	59.73%	-	-
Horiz. %	187.20%	130.59%	108.60%	170.21%	156.62%	159.73%	100.00%	-
DPS	10.00	10.00	10.00	10.00	13.00	13.00	19.00	-10.14%
YoY %	0.00%	0.00%	0.00%	-23.08%	0.00%	-31.58%	-	-
Horiz. %	52.63%	52.63%	52.63%	52.63%	68.42%	68.42%	100.00%	-
NAPS	4.32	3.61	3.18	5.11	4.17	3.22	2.84	7.23%
YoY %	19.67%	13.52%	-37.77%	22.54%	29.50%	13.38%	-	-
Horiz. %	152.11%	127.11%	111.97%	179.93%	146.83%	113.38%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Adjusted Per Share Value based on latest NOSH - 229,970
RPS	60.32	47.11	41.51	36.05	29.08	26.69	23.85	16.71%
YoY %	28.04%	13.49%	15.15%	23.97%	8.95%	11.91%	-	-
Horiz. %	252.91%	197.53%	174.05%	151.15%	121.93%	111.91%	100.00%	-
EPS	8.57	5.67	4.63	3.48	3.14	3.14	1.94	28.07%
YoY %	51.15%	22.46%	33.05%	10.83%	0.00%	61.86%	-	-
Horiz. %	441.75%	292.27%	238.66%	179.38%	161.86%	161.86%	100.00%	-
DPS	3.31	3.14	3.09	1.48	1.89	1.85	2.67	3.64%
YoY %	5.41%	1.62%	108.78%	-21.69%	2.16%	-30.71%	-	-
Horiz. %	123.97%	117.60%	115.73%	55.43%	70.79%	69.29%	100.00%	-
NAPS	1.4303	1.1341	0.9814	0.7551	0.6051	0.4575	0.3994	23.67%
YoY %	26.12%	15.56%	29.97%	24.79%	32.26%	14.55%	-	-
Horiz. %	358.11%	283.95%	245.72%	189.06%	151.50%	114.55%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	-
Price	8.42	7.90	8.66	12.70	7.10	5.69	5.29	-
P/RPS	4.62	5.27	6.44	5.21	3.54	3.03	3.12	6.75%
YoY %	-12.33%	-18.17%	23.61%	47.18%	16.83%	-2.88%	-	-
Horiz. %	148.08%	168.91%	206.41%	166.99%	113.46%	97.12%	100.00%	-
P/EPS	32.52	43.75	57.67	53.95	32.78	25.76	38.25	-2.66%
YoY %	-25.67%	-24.14%	6.90%	64.58%	27.25%	-32.65%	-	-
Horiz. %	85.02%	114.38%	150.77%	141.05%	85.70%	67.35%	100.00%	-
EY	3.07	2.29	1.73	1.85	3.05	3.88	2.61	2.74%
YoY %	34.06%	32.37%	-6.49%	-39.34%	-21.39%	48.66%	-	-
Horiz. %	117.62%	87.74%	66.28%	70.88%	116.86%	148.66%	100.00%	-
DY	1.19	1.27	1.15	0.79	1.83	2.28	3.59	-16.80%
YoY %	-6.30%	10.43%	45.57%	-56.83%	-19.74%	-36.49%	-	-
Horiz. %	33.15%	35.38%	32.03%	22.01%	50.97%	63.51%	100.00%	-
P/NAPS	1.95	2.19	2.72	2.49	1.70	1.77	1.86	0.79%
YoY %	-10.96%	-19.49%	9.24%	46.47%	-3.95%	-4.84%	-	-
Horiz. %	104.84%	117.74%	146.24%	133.87%	91.40%	95.16%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Announcement Date
Date	26/09/19	20/09/18	19/09/17	26/09/16	29/09/15	24/09/14	26/09/13	-
Price	8.94	8.57	8.60	6.30	7.05	6.95	5.46	-
P/RPS	4.91	5.72	6.39	2.58	3.52	3.70	3.22	7.28%
YoY %	-14.16%	-10.49%	147.67%	-26.70%	-4.86%	14.91%	-	-
Horiz. %	152.48%	177.64%	198.45%	80.12%	109.32%	114.91%	100.00%	-
P/EPS	34.53	47.46	57.27	26.76	32.55	31.46	39.48	-2.20%
YoY %	-27.24%	-17.13%	114.01%	-17.79%	3.46%	-20.31%	-	-
Horiz. %	87.46%	120.21%	145.06%	67.78%	82.45%	79.69%	100.00%	-
EY	2.90	2.11	1.75	3.74	3.07	3.18	2.53	2.29%
YoY %	37.44%	20.57%	-53.21%	21.82%	-3.46%	25.69%	-	-
Horiz. %	114.62%	83.40%	69.17%	147.83%	121.34%	125.69%	100.00%	-
DY	1.12	1.17	1.16	1.59	1.84	1.87	3.48	-17.21%
YoY %	-4.27%	0.86%	-27.04%	-13.59%	-1.60%	-46.26%	-	-
Horiz. %	32.18%	33.62%	33.33%	45.69%	52.87%	53.74%	100.00%	-
P/NAPS	2.07	2.37	2.70	1.23	1.69	2.16	1.92	1.26%
YoY %	-12.66%	-12.22%	119.51%	-27.22%	-21.76%	12.50%	-	-
Horiz. %	107.81%	123.44%	140.63%	64.06%	88.02%	112.50%	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