Highlights

[SCIENTX] YoY Annual (Unaudited) Result on 2020-07-31 [#4]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 18-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2020
Quarter 31-Jul-2020  [#4]
Profit Trend YoY -     16.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 3,518,601 3,247,446 2,626,767 2,403,151 2,200,980 1,801,684 1,590,472 14.14%
  YoY % 8.35% 23.63% 9.31% 9.19% 22.16% 13.28% -
  Horiz. % 221.23% 204.18% 165.16% 151.10% 138.39% 113.28% 100.00%
PBT 544,262 450,588 361,658 317,968 306,332 220,962 186,266 19.55%
  YoY % 20.79% 24.59% 13.74% 3.80% 38.64% 18.63% -
  Horiz. % 292.20% 241.91% 194.16% 170.71% 164.46% 118.63% 100.00%
Tax -126,236 -104,680 -67,624 -58,027 -59,765 -58,866 -34,765 23.95%
  YoY % -20.59% -54.80% -16.54% 2.91% -1.53% -69.33% -
  Horiz. % 363.11% 301.11% 194.52% 166.91% 171.91% 169.33% 100.00%
NP 418,026 345,908 294,034 259,941 246,567 162,096 151,501 18.41%
  YoY % 20.85% 17.64% 13.12% 5.42% 52.11% 6.99% -
  Horiz. % 275.92% 228.32% 194.08% 171.58% 162.75% 106.99% 100.00%
NP to SH 390,114 333,697 289,806 255,873 240,865 158,190 148,450 17.45%
  YoY % 16.91% 15.14% 13.26% 6.23% 52.26% 6.56% -
  Horiz. % 262.79% 224.79% 195.22% 172.36% 162.25% 106.56% 100.00%
Tax Rate 23.19 % 23.23 % 18.70 % 18.25 % 19.51 % 26.64 % 18.66 % 3.69%
  YoY % -0.17% 24.22% 2.47% -6.46% -26.76% 42.77% -
  Horiz. % 124.28% 124.49% 100.21% 97.80% 104.56% 142.77% 100.00%
Total Cost 3,100,575 2,901,538 2,332,733 2,143,210 1,954,413 1,639,588 1,438,971 13.64%
  YoY % 6.86% 24.38% 8.84% 9.66% 19.20% 13.94% -
  Horiz. % 215.47% 201.64% 162.11% 148.94% 135.82% 113.94% 100.00%
Net Worth 2,563,907 2,225,929 1,755,663 1,527,344 1,162,467 936,606 712,170 23.78%
  YoY % 15.18% 26.79% 14.95% 31.39% 24.11% 31.51% -
  Horiz. % 360.01% 312.56% 246.52% 214.46% 163.23% 131.51% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 118,651 103,052 97,266 76,847 50,047 49,413 46,445 16.90%
  YoY % 15.14% 5.95% 26.57% 53.55% 1.28% 6.39% -
  Horiz. % 255.46% 221.88% 209.42% 165.46% 107.75% 106.39% 100.00%
Div Payout % 30.41 % 30.88 % 33.56 % 30.03 % 20.78 % 31.24 % 31.29 % -0.47%
  YoY % -1.52% -7.99% 11.75% 44.51% -33.48% -0.16% -
  Horiz. % 97.19% 98.69% 107.25% 95.97% 66.41% 99.84% 100.00%
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 2,563,907 2,225,929 1,755,663 1,527,344 1,162,467 936,606 712,170 23.78%
  YoY % 15.18% 26.79% 14.95% 31.39% 24.11% 31.51% -
  Horiz. % 360.01% 312.56% 246.52% 214.46% 163.23% 131.51% 100.00%
NOSH 515,876 515,261 486,333 480,297 227,488 224,605 221,171 15.15%
  YoY % 0.12% 5.95% 1.26% 111.13% 1.28% 1.55% -
  Horiz. % 233.25% 232.97% 219.89% 217.16% 102.86% 101.55% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 11.88 % 10.65 % 11.19 % 10.82 % 11.20 % 9.00 % 9.53 % 3.74%
  YoY % 11.55% -4.83% 3.42% -3.39% 24.44% -5.56% -
  Horiz. % 124.66% 111.75% 117.42% 113.54% 117.52% 94.44% 100.00%
ROE 15.22 % 14.99 % 16.51 % 16.75 % 20.72 % 16.89 % 20.84 % -5.10%
  YoY % 1.53% -9.21% -1.43% -19.16% 22.68% -18.95% -
  Horiz. % 73.03% 71.93% 79.22% 80.37% 99.42% 81.05% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 682.06 630.25 540.12 500.35 967.51 802.15 719.11 -0.88%
  YoY % 8.22% 16.69% 7.95% -48.28% 20.61% 11.55% -
  Horiz. % 94.85% 87.64% 75.11% 69.58% 134.54% 111.55% 100.00%
EPS 75.66 66.66 59.59 54.83 105.88 70.43 67.12 2.01%
  YoY % 13.50% 11.86% 8.68% -48.21% 50.33% 4.93% -
  Horiz. % 112.72% 99.31% 88.78% 81.69% 157.75% 104.93% 100.00%
DPS 23.00 20.00 20.00 16.00 22.00 22.00 21.00 1.53%
  YoY % 15.00% 0.00% 25.00% -27.27% 0.00% 4.76% -
  Horiz. % 109.52% 95.24% 95.24% 76.19% 104.76% 104.76% 100.00%
NAPS 4.9700 4.3200 3.6100 3.1800 5.1100 4.1700 3.2200 7.49%
  YoY % 15.05% 19.67% 13.52% -37.77% 22.54% 29.50% -
  Horiz. % 154.35% 134.16% 112.11% 98.76% 158.70% 129.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,864
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 680.76 628.30 508.21 464.95 425.83 348.58 307.72 14.14%
  YoY % 8.35% 23.63% 9.30% 9.19% 22.16% 13.28% -
  Horiz. % 221.23% 204.18% 165.15% 151.10% 138.38% 113.28% 100.00%
EPS 75.48 64.56 56.07 49.50 46.60 30.61 28.72 17.46%
  YoY % 16.91% 15.14% 13.27% 6.22% 52.24% 6.58% -
  Horiz. % 262.81% 224.79% 195.23% 172.35% 162.26% 106.58% 100.00%
DPS 22.96 19.94 18.82 14.87 9.68 9.56 8.99 16.90%
  YoY % 15.15% 5.95% 26.56% 53.62% 1.26% 6.34% -
  Horiz. % 255.39% 221.80% 209.34% 165.41% 107.68% 106.34% 100.00%
NAPS 4.9605 4.3066 3.3968 2.9550 2.2491 1.8121 1.3779 23.78%
  YoY % 15.18% 26.78% 14.95% 31.39% 24.12% 31.51% -
  Horiz. % 360.00% 312.55% 246.52% 214.46% 163.23% 131.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 9.1000 8.4200 7.9000 8.6600 12.7000 7.1000 5.6900 -
P/RPS 1.33 1.34 1.46 1.73 1.31 0.89 0.79 9.06%
  YoY % -0.75% -8.22% -15.61% 32.06% 47.19% 12.66% -
  Horiz. % 168.35% 169.62% 184.81% 218.99% 165.82% 112.66% 100.00%
P/EPS 12.03 13.00 13.26 16.26 11.99 10.08 8.48 6.00%
  YoY % -7.46% -1.96% -18.45% 35.61% 18.95% 18.87% -
  Horiz. % 141.86% 153.30% 156.37% 191.75% 141.39% 118.87% 100.00%
EY 8.31 7.69 7.54 6.15 8.34 9.92 11.80 -5.67%
  YoY % 8.06% 1.99% 22.60% -26.26% -15.93% -15.93% -
  Horiz. % 70.42% 65.17% 63.90% 52.12% 70.68% 84.07% 100.00%
DY 2.53 2.38 2.53 1.85 1.73 3.10 3.69 -6.09%
  YoY % 6.30% -5.93% 36.76% 6.94% -44.19% -15.99% -
  Horiz. % 68.56% 64.50% 68.56% 50.14% 46.88% 84.01% 100.00%
P/NAPS 1.83 1.95 2.19 2.72 2.49 1.70 1.77 0.56%
  YoY % -6.15% -10.96% -19.49% 9.24% 46.47% -3.95% -
  Horiz. % 103.39% 110.17% 123.73% 153.67% 140.68% 96.05% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 18/09/20 26/09/19 20/09/18 19/09/17 26/09/16 29/09/15 24/09/14 -
Price 9.5000 8.9400 8.5700 8.6000 6.3000 7.0500 6.9500 -
P/RPS 1.39 1.42 1.59 1.72 0.65 0.88 0.97 6.17%
  YoY % -2.11% -10.69% -7.56% 164.62% -26.14% -9.28% -
  Horiz. % 143.30% 146.39% 163.92% 177.32% 67.01% 90.72% 100.00%
P/EPS 12.56 13.80 14.38 16.14 5.95 10.01 10.35 3.28%
  YoY % -8.99% -4.03% -10.90% 171.26% -40.56% -3.29% -
  Horiz. % 121.35% 133.33% 138.94% 155.94% 57.49% 96.71% 100.00%
EY 7.96 7.24 6.95 6.19 16.81 9.99 9.66 -3.17%
  YoY % 9.94% 4.17% 12.28% -63.18% 68.27% 3.42% -
  Horiz. % 82.40% 74.95% 71.95% 64.08% 174.02% 103.42% 100.00%
DY 2.42 2.24 2.33 1.86 3.49 3.12 3.02 -3.62%
  YoY % 8.04% -3.86% 25.27% -46.70% 11.86% 3.31% -
  Horiz. % 80.13% 74.17% 77.15% 61.59% 115.56% 103.31% 100.00%
P/NAPS 1.91 2.07 2.37 2.70 1.23 1.69 2.16 -2.03%
  YoY % -7.73% -12.66% -12.22% 119.51% -27.22% -21.76% -
  Horiz. % 88.43% 95.83% 109.72% 125.00% 56.94% 78.24% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

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