Highlights

[SCIENTX] QoQ TTM Result on 2019-07-31 [#4]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 26-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 31-Jul-2019  [#4]
Profit Trend QoQ -     15.63%    YoY -     15.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 3,502,737 3,558,965 3,411,172 3,247,446 3,041,835 2,813,557 2,681,724 19.51%
  QoQ % -1.58% 4.33% 5.04% 6.76% 8.11% 4.92% -
  Horiz. % 130.62% 132.71% 127.20% 121.10% 113.43% 104.92% 100.00%
PBT 536,647 533,340 493,894 450,588 380,912 356,297 341,630 35.17%
  QoQ % 0.62% 7.99% 9.61% 18.29% 6.91% 4.29% -
  Horiz. % 157.08% 156.12% 144.57% 131.89% 111.50% 104.29% 100.00%
Tax -128,805 -125,351 -115,881 -104,680 -84,388 -73,456 -65,649 56.79%
  QoQ % -2.76% -8.17% -10.70% -24.05% -14.88% -11.89% -
  Horiz. % 196.20% 190.94% 176.52% 159.45% 128.54% 111.89% 100.00%
NP 407,842 407,989 378,013 345,908 296,524 282,841 275,981 29.77%
  QoQ % -0.04% 7.93% 9.28% 16.65% 4.84% 2.49% -
  Horiz. % 147.78% 147.83% 136.97% 125.34% 107.44% 102.49% 100.00%
NP to SH 381,464 384,722 360,993 333,697 288,582 276,834 271,070 25.60%
  QoQ % -0.85% 6.57% 8.18% 15.63% 4.24% 2.13% -
  Horiz. % 140.73% 141.93% 133.17% 123.10% 106.46% 102.13% 100.00%
Tax Rate 24.00 % 23.50 % 23.46 % 23.23 % 22.15 % 20.62 % 19.22 % 15.97%
  QoQ % 2.13% 0.17% 0.99% 4.88% 7.42% 7.28% -
  Horiz. % 124.87% 122.27% 122.06% 120.86% 115.24% 107.28% 100.00%
Total Cost 3,094,895 3,150,976 3,033,159 2,901,538 2,745,311 2,530,716 2,405,743 18.30%
  QoQ % -1.78% 3.88% 4.54% 5.69% 8.48% 5.19% -
  Horiz. % 128.65% 130.98% 126.08% 120.61% 114.11% 105.19% 100.00%
Net Worth 2,434,938 2,356,091 2,308,371 2,225,929 2,123,822 1,843,805 1,823,695 21.27%
  QoQ % 3.35% 2.07% 3.70% 4.81% 15.19% 1.10% -
  Horiz. % 133.52% 129.19% 126.58% 122.06% 116.46% 101.10% 100.00%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div 103,113 102,457 102,457 102,457 99,823 97,785 97,785 3.60%
  QoQ % 0.64% 0.00% 0.00% 2.64% 2.08% 0.00% -
  Horiz. % 105.45% 104.78% 104.78% 104.78% 102.08% 100.00% 100.00%
Div Payout % 27.03 % 26.63 % 28.38 % 30.70 % 34.59 % 35.32 % 36.07 % -17.51%
  QoQ % 1.50% -6.17% -7.56% -11.25% -2.07% -2.08% -
  Horiz. % 74.94% 73.83% 78.68% 85.11% 95.90% 97.92% 100.00%
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 2,434,938 2,356,091 2,308,371 2,225,929 2,123,822 1,843,805 1,823,695 21.27%
  QoQ % 3.35% 2.07% 3.70% 4.81% 15.19% 1.10% -
  Horiz. % 133.52% 129.19% 126.58% 122.06% 116.46% 101.10% 100.00%
NOSH 515,876 515,556 515,261 515,261 509,310 489,073 488,926 3.65%
  QoQ % 0.06% 0.06% 0.00% 1.17% 4.14% 0.03% -
  Horiz. % 105.51% 105.45% 105.39% 105.39% 104.17% 100.03% 100.00%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 11.64 % 11.46 % 11.08 % 10.65 % 9.75 % 10.05 % 10.29 % 8.57%
  QoQ % 1.57% 3.43% 4.04% 9.23% -2.99% -2.33% -
  Horiz. % 113.12% 111.37% 107.68% 103.50% 94.75% 97.67% 100.00%
ROE 15.67 % 16.33 % 15.64 % 14.99 % 13.59 % 15.01 % 14.86 % 3.61%
  QoQ % -4.04% 4.41% 4.34% 10.30% -9.46% 1.01% -
  Horiz. % 105.45% 109.89% 105.25% 100.87% 91.45% 101.01% 100.00%
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 678.99 690.32 662.03 630.25 597.25 575.28 548.49 15.31%
  QoQ % -1.64% 4.27% 5.04% 5.53% 3.82% 4.88% -
  Horiz. % 123.79% 125.86% 120.70% 114.91% 108.89% 104.88% 100.00%
EPS 73.94 74.62 70.06 64.76 56.66 56.60 55.44 21.18%
  QoQ % -0.91% 6.51% 8.18% 14.30% 0.11% 2.09% -
  Horiz. % 133.37% 134.60% 126.37% 116.81% 102.20% 102.09% 100.00%
DPS 20.00 20.00 19.88 19.88 19.60 20.00 20.00 -
  QoQ % 0.00% 0.60% 0.00% 1.43% -2.00% 0.00% -
  Horiz. % 100.00% 100.00% 99.40% 99.40% 98.00% 100.00% 100.00%
NAPS 4.7200 4.5700 4.4800 4.3200 4.1700 3.7700 3.7300 17.01%
  QoQ % 3.28% 2.01% 3.70% 3.60% 10.61% 1.07% -
  Horiz. % 126.54% 122.52% 120.11% 115.82% 111.80% 101.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,550,594
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 225.90 229.52 219.99 209.43 196.17 181.45 172.95 19.51%
  QoQ % -1.58% 4.33% 5.04% 6.76% 8.11% 4.91% -
  Horiz. % 130.62% 132.71% 127.20% 121.09% 113.43% 104.91% 100.00%
EPS 24.60 24.81 23.28 21.52 18.61 17.85 17.48 25.61%
  QoQ % -0.85% 6.57% 8.18% 15.64% 4.26% 2.12% -
  Horiz. % 140.73% 141.93% 133.18% 123.11% 106.46% 102.12% 100.00%
DPS 6.65 6.61 6.61 6.61 6.44 6.31 6.31 3.56%
  QoQ % 0.61% 0.00% 0.00% 2.64% 2.06% 0.00% -
  Horiz. % 105.39% 104.75% 104.75% 104.75% 102.06% 100.00% 100.00%
NAPS 1.5703 1.5195 1.4887 1.4355 1.3697 1.1891 1.1761 21.27%
  QoQ % 3.34% 2.07% 3.71% 4.80% 15.19% 1.11% -
  Horiz. % 133.52% 129.20% 126.58% 122.06% 116.46% 101.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 8.3000 9.0500 9.2000 8.4200 8.5500 8.8000 8.5900 -
P/RPS 1.22 1.31 1.39 1.34 1.43 1.53 1.57 -15.49%
  QoQ % -6.87% -5.76% 3.73% -6.29% -6.54% -2.55% -
  Horiz. % 77.71% 83.44% 88.54% 85.35% 91.08% 97.45% 100.00%
P/EPS 11.22 12.13 13.13 13.00 15.09 15.55 15.49 -19.36%
  QoQ % -7.50% -7.62% 1.00% -13.85% -2.96% 0.39% -
  Horiz. % 72.43% 78.31% 84.76% 83.93% 97.42% 100.39% 100.00%
EY 8.91 8.25 7.62 7.69 6.63 6.43 6.45 24.06%
  QoQ % 8.00% 8.27% -0.91% 15.99% 3.11% -0.31% -
  Horiz. % 138.14% 127.91% 118.14% 119.22% 102.79% 99.69% 100.00%
DY 2.41 2.21 2.16 2.36 2.29 2.27 2.33 2.28%
  QoQ % 9.05% 2.31% -8.47% 3.06% 0.88% -2.58% -
  Horiz. % 103.43% 94.85% 92.70% 101.29% 98.28% 97.42% 100.00%
P/NAPS 1.76 1.98 2.05 1.95 2.05 2.33 2.30 -16.35%
  QoQ % -11.11% -3.41% 5.13% -4.88% -12.02% 1.30% -
  Horiz. % 76.52% 86.09% 89.13% 84.78% 89.13% 101.30% 100.00%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 23/06/20 11/03/20 17/12/19 26/09/19 26/06/19 19/03/19 28/12/18 -
Price 8.7700 8.9200 9.5300 8.8900 8.5600 8.4600 9.1500 -
P/RPS 1.29 1.29 1.44 1.41 1.43 1.47 1.67 -15.83%
  QoQ % 0.00% -10.42% 2.13% -1.40% -2.72% -11.98% -
  Horiz. % 77.25% 77.25% 86.23% 84.43% 85.63% 88.02% 100.00%
P/EPS 11.86 11.95 13.60 13.73 15.11 14.95 16.50 -19.77%
  QoQ % -0.75% -12.13% -0.95% -9.13% 1.07% -9.39% -
  Horiz. % 71.88% 72.42% 82.42% 83.21% 91.58% 90.61% 100.00%
EY 8.43 8.37 7.35 7.28 6.62 6.69 6.06 24.64%
  QoQ % 0.72% 13.88% 0.96% 9.97% -1.05% 10.40% -
  Horiz. % 139.11% 138.12% 121.29% 120.13% 109.24% 110.40% 100.00%
DY 2.28 2.24 2.09 2.24 2.29 2.36 2.19 2.72%
  QoQ % 1.79% 7.18% -6.70% -2.18% -2.97% 7.76% -
  Horiz. % 104.11% 102.28% 95.43% 102.28% 104.57% 107.76% 100.00%
P/NAPS 1.86 1.95 2.13 2.06 2.05 2.24 2.45 -16.79%
  QoQ % -4.62% -8.45% 3.40% 0.49% -8.48% -8.57% -
  Horiz. % 75.92% 79.59% 86.94% 84.08% 83.67% 91.43% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

93  131  453  1841 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 DNEX 0.26+0.005 
 DGB-WC 0.02+0.015 
 KTG 0.25+0.005 
 DGB 0.10-0.005 
 DNEX-WD 0.0450.00 
 XOX 0.0950.00 
 KNM 0.1850.00 
 MELEWAR 0.505+0.01 
 LIONIND 0.725+0.01 

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