Highlights

[SCIENTX] YoY Quarter 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 -     83.03%    YoY -     51.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 954,629 938,765 733,154 646,065 561,057 452,498 415,401 14.86%
  YoY % 1.69% 28.04% 13.48% 15.15% 23.99% 8.93% -
  Horiz. % 229.81% 225.99% 176.49% 155.53% 135.06% 108.93% 100.00%
PBT 184,188 176,573 106,897 84,283 69,908 76,996 56,014 21.92%
  YoY % 4.31% 65.18% 26.83% 20.56% -9.21% 37.46% -
  Horiz. % 328.82% 315.23% 190.84% 150.47% 124.80% 137.46% 100.00%
Tax -35,387 -37,956 -17,664 -11,069 -15,377 -27,155 -6,186 33.70%
  YoY % 6.77% -114.88% -59.58% 28.02% 43.37% -338.98% -
  Horiz. % 572.05% 613.58% 285.55% 178.94% 248.58% 438.98% 100.00%
NP 148,801 138,617 89,233 73,214 54,531 49,841 49,828 19.98%
  YoY % 7.35% 55.34% 21.88% 34.26% 9.41% 0.03% -
  Horiz. % 298.63% 278.19% 179.08% 146.93% 109.44% 100.03% 100.00%
NP to SH 142,052 133,402 88,287 72,127 54,135 48,911 48,846 19.45%
  YoY % 6.48% 51.10% 22.40% 33.24% 10.68% 0.13% -
  Horiz. % 290.82% 273.11% 180.75% 147.66% 110.83% 100.13% 100.00%
Tax Rate 19.21 % 21.50 % 16.52 % 13.13 % 22.00 % 35.27 % 11.04 % 9.66%
  YoY % -10.65% 30.15% 25.82% -40.32% -37.62% 219.47% -
  Horiz. % 174.00% 194.75% 149.64% 118.93% 199.28% 319.47% 100.00%
Total Cost 805,828 800,148 643,921 572,851 506,526 402,657 365,573 14.07%
  YoY % 0.71% 24.26% 12.41% 13.09% 25.80% 10.14% -
  Horiz. % 220.43% 218.88% 176.14% 156.70% 138.56% 110.14% 100.00%
Net Worth 2,563,907 2,225,929 1,765,024 1,527,344 1,175,148 941,638 712,015 23.78%
  YoY % 15.18% 26.11% 15.56% 29.97% 24.80% 32.25% -
  Horiz. % 360.09% 312.62% 247.89% 214.51% 165.05% 132.25% 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 67,063 51,526 48,892 48,029 22,997 29,355 28,745 15.15%
  YoY % 30.16% 5.39% 1.80% 108.85% -21.66% 2.12% -
  Horiz. % 233.30% 179.25% 170.09% 167.08% 80.00% 102.12% 100.00%
Div Payout % 47.21 % 38.62 % 55.38 % 66.59 % 42.48 % 60.02 % 58.85 % -3.60%
  YoY % 22.24% -30.26% -16.83% 56.76% -29.22% 1.99% -
  Horiz. % 80.22% 65.62% 94.10% 113.15% 72.18% 101.99% 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 1,765,024 1,527,344 1,175,148 941,638 712,015 23.78%
  YoY % 15.18% 26.11% 15.56% 29.97% 24.80% 32.25% -
  Horiz. % 360.09% 312.62% 247.89% 214.51% 165.05% 132.25% 100.00%
NOSH 515,876 515,261 488,926 480,297 229,970 225,812 221,122 15.15%
  YoY % 0.12% 5.39% 1.80% 108.85% 1.84% 2.12% -
  Horiz. % 233.30% 233.02% 221.11% 217.21% 104.00% 102.12% 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 15.59 % 14.77 % 12.17 % 11.33 % 9.72 % 11.01 % 12.00 % 4.45%
  YoY % 5.55% 21.36% 7.41% 16.56% -11.72% -8.25% -
  Horiz. % 129.92% 123.08% 101.42% 94.42% 81.00% 91.75% 100.00%
ROE 5.54 % 5.99 % 5.00 % 4.72 % 4.61 % 5.19 % 6.86 % -3.50%
  YoY % -7.51% 19.80% 5.93% 2.39% -11.18% -24.34% -
  Horiz. % 80.76% 87.32% 72.89% 68.80% 67.20% 75.66% 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 185.05 182.19 149.95 134.51 243.97 200.39 187.86 -0.25%
  YoY % 1.57% 21.50% 11.48% -44.87% 21.75% 6.67% -
  Horiz. % 98.50% 96.98% 79.82% 71.60% 129.87% 106.67% 100.00%
EPS 27.54 25.89 18.06 15.02 23.54 21.66 22.09 3.74%
  YoY % 6.37% 43.36% 20.24% -36.19% 8.68% -1.95% -
  Horiz. % 124.67% 117.20% 81.76% 67.99% 106.56% 98.05% 100.00%
DPS 13.00 10.00 10.00 10.00 10.00 13.00 13.00 -
  YoY % 30.00% 0.00% 0.00% 0.00% -23.08% 0.00% -
  Horiz. % 100.00% 76.92% 76.92% 76.92% 76.92% 100.00% 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 - 1,550,594
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 61.57 60.54 47.28 41.67 36.18 29.18 26.79 14.86%
  YoY % 1.70% 28.05% 13.46% 15.17% 23.99% 8.92% -
  Horiz. % 229.82% 225.98% 176.48% 155.54% 135.05% 108.92% 100.00%
EPS 9.16 8.60 5.69 4.65 3.49 3.15 3.15 19.45%
  YoY % 6.51% 51.14% 22.37% 33.24% 10.79% 0.00% -
  Horiz. % 290.79% 273.02% 180.63% 147.62% 110.79% 100.00% 100.00%
DPS 4.33 3.32 3.15 3.10 1.48 1.89 1.85 15.21%
  YoY % 30.42% 5.40% 1.61% 109.46% -21.69% 2.16% -
  Horiz. % 234.05% 179.46% 170.27% 167.57% 80.00% 102.16% 100.00%
NAPS 1.6535 1.4355 1.1383 0.9850 0.7579 0.6073 0.4592 23.78%
  YoY % 15.19% 26.11% 15.56% 29.96% 24.80% 32.25% -
  Horiz. % 360.08% 312.61% 247.89% 214.50% 165.05% 132.25% 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 4.92 4.62 5.27 6.44 5.21 3.54 3.03 8.41%
  YoY % 6.49% -12.33% -18.17% 23.61% 47.18% 16.83% -
  Horiz. % 162.38% 152.48% 173.93% 212.54% 171.95% 116.83% 100.00%
P/EPS 33.05 32.52 43.75 57.67 53.95 32.78 25.76 4.24%
  YoY % 1.63% -25.67% -24.14% 6.90% 64.58% 27.25% -
  Horiz. % 128.30% 126.24% 169.84% 223.87% 209.43% 127.25% 100.00%
EY 3.03 3.07 2.29 1.73 1.85 3.05 3.88 -4.03%
  YoY % -1.30% 34.06% 32.37% -6.49% -39.34% -21.39% -
  Horiz. % 78.09% 79.12% 59.02% 44.59% 47.68% 78.61% 100.00%
DY 1.43 1.19 1.27 1.15 0.79 1.83 2.28 -7.47%
  YoY % 20.17% -6.30% 10.43% 45.57% -56.83% -19.74% -
  Horiz. % 62.72% 52.19% 55.70% 50.44% 34.65% 80.26% 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 5.13 4.91 5.72 6.39 2.58 3.52 3.70 5.59%
  YoY % 4.48% -14.16% -10.49% 147.67% -26.70% -4.86% -
  Horiz. % 138.65% 132.70% 154.59% 172.70% 69.73% 95.14% 100.00%
P/EPS 34.50 34.53 47.46 57.27 26.76 32.55 31.46 1.55%
  YoY % -0.09% -27.24% -17.13% 114.01% -17.79% 3.46% -
  Horiz. % 109.66% 109.76% 150.86% 182.04% 85.06% 103.46% 100.00%
EY 2.90 2.90 2.11 1.75 3.74 3.07 3.18 -1.52%
  YoY % 0.00% 37.44% 20.57% -53.21% 21.82% -3.46% -
  Horiz. % 91.19% 91.19% 66.35% 55.03% 117.61% 96.54% 100.00%
DY 1.37 1.12 1.17 1.16 1.59 1.84 1.87 -5.05%
  YoY % 22.32% -4.27% 0.86% -27.04% -13.59% -1.60% -
  Horiz. % 73.26% 59.89% 62.57% 62.03% 85.03% 98.40% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

377  525  583 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 ITRONIC 0.27+0.03 
 BORNOIL 0.04+0.005 
 MMAG 0.18-0.005 
 FINTEC 0.0350.00 
 FOCUS 0.035-0.005 
 MPAY 0.265+0.015 
 EAH 0.0250.00 
 DNEX 0.83-0.03 
 KOMARK 0.13-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS