Highlights

[SCIENTX] YoY TTM Result on 2018-07-31 [#4]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 20-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Jul-2018  [#4]
Profit Trend QoQ -     5.91%    YoY -     13.26%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM 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 544,262 450,588 361,658 317,968 306,332 220,962 186,267 19.55%
  YoY % 20.79% 24.59% 13.74% 3.80% 38.64% 18.63% -
  Horiz. % 292.19% 241.90% 194.16% 170.71% 164.46% 118.63% 100.00%
Tax -126,236 -104,680 -67,624 -58,027 -59,765 -58,866 -34,766 23.95%
  YoY % -20.59% -54.80% -16.54% 2.91% -1.53% -69.32% -
  Horiz. % 363.10% 301.10% 194.51% 166.91% 171.91% 169.32% 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 1,765,024 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 118,651 102,457 97,785 75,852 50,363 49,682 46,440 16.91%
  YoY % 15.81% 4.78% 28.91% 50.61% 1.37% 6.98% -
  Horiz. % 255.49% 220.62% 210.56% 163.33% 108.45% 106.98% 100.00%
Div Payout % 30.41 % 30.70 % 33.74 % 29.64 % 20.91 % 31.41 % 31.28 % -0.47%
  YoY % -0.94% -9.01% 13.83% 41.75% -33.43% 0.42% -
  Horiz. % 97.22% 98.15% 107.86% 94.76% 66.85% 100.42% 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 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 % 16.42 % 16.75 % 20.50 % 16.80 % 20.85 % -5.11%
  YoY % 1.53% -8.71% -1.97% -18.29% 22.02% -19.42% -
  Horiz. % 73.00% 71.89% 78.75% 80.34% 98.32% 80.58% 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 682.06 630.25 537.25 500.35 957.07 797.87 719.27 -0.88%
  YoY % 8.22% 17.31% 7.37% -47.72% 19.95% 10.93% -
  Horiz. % 94.83% 87.62% 74.69% 69.56% 133.06% 110.93% 100.00%
EPS 75.62 64.76 59.27 53.27 104.74 70.05 67.13 2.00%
  YoY % 16.77% 9.26% 11.26% -49.14% 49.52% 4.35% -
  Horiz. % 112.65% 96.47% 88.29% 79.35% 156.03% 104.35% 100.00%
DPS 23.00 19.88 20.00 15.79 22.00 22.00 21.00 1.53%
  YoY % 15.69% -0.60% 26.66% -28.23% 0.00% 4.76% -
  Horiz. % 109.52% 94.67% 95.24% 75.19% 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 - 1,550,656
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 226.91 209.42 169.40 154.98 141.94 116.19 102.57 14.14%
  YoY % 8.35% 23.62% 9.30% 9.19% 22.16% 13.28% -
  Horiz. % 221.22% 204.17% 165.16% 151.10% 138.38% 113.28% 100.00%
EPS 25.16 21.52 18.69 16.50 15.53 10.20 9.57 17.46%
  YoY % 16.91% 15.14% 13.27% 6.25% 52.25% 6.58% -
  Horiz. % 262.90% 224.87% 195.30% 172.41% 162.28% 106.58% 100.00%
DPS 7.65 6.61 6.31 4.89 3.25 3.20 2.99 16.93%
  YoY % 15.73% 4.75% 29.04% 50.46% 1.56% 7.02% -
  Horiz. % 255.85% 221.07% 211.04% 163.55% 108.70% 107.02% 100.00%
NAPS 1.6534 1.4355 1.1382 0.9850 0.7578 0.6073 0.4592 23.78%
  YoY % 15.18% 26.12% 15.55% 29.98% 24.78% 32.25% -
  Horiz. % 360.06% 312.61% 247.87% 214.50% 165.03% 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 1.33 1.34 1.47 1.73 1.33 0.89 0.79 9.06%
  YoY % -0.75% -8.84% -15.03% 30.08% 49.44% 12.66% -
  Horiz. % 168.35% 169.62% 186.08% 218.99% 168.35% 112.66% 100.00%
P/EPS 12.03 13.00 13.33 16.26 12.13 10.14 8.48 6.00%
  YoY % -7.46% -2.48% -18.02% 34.05% 19.63% 19.58% -
  Horiz. % 141.86% 153.30% 157.19% 191.75% 143.04% 119.58% 100.00%
EY 8.31 7.69 7.50 6.15 8.25 9.87 11.80 -5.67%
  YoY % 8.06% 2.53% 21.95% -25.45% -16.41% -16.36% -
  Horiz. % 70.42% 65.17% 63.56% 52.12% 69.92% 83.64% 100.00%
DY 2.53 2.36 2.53 1.82 1.73 3.10 3.69 -6.09%
  YoY % 7.20% -6.72% 39.01% 5.20% -44.19% -15.99% -
  Horiz. % 68.56% 63.96% 68.56% 49.32% 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 8.8900 8.5700 8.6000 6.3000 7.0500 6.9500 -
P/RPS 1.39 1.41 1.60 1.72 0.66 0.88 0.97 6.17%
  YoY % -1.42% -11.88% -6.98% 160.61% -25.00% -9.28% -
  Horiz. % 143.30% 145.36% 164.95% 177.32% 68.04% 90.72% 100.00%
P/EPS 12.56 13.73 14.46 16.14 6.02 10.06 10.35 3.28%
  YoY % -8.52% -5.05% -10.41% 168.11% -40.16% -2.80% -
  Horiz. % 121.35% 132.66% 139.71% 155.94% 58.16% 97.20% 100.00%
EY 7.96 7.28 6.92 6.19 16.62 9.94 9.66 -3.17%
  YoY % 9.34% 5.20% 11.79% -62.76% 67.20% 2.90% -
  Horiz. % 82.40% 75.36% 71.64% 64.08% 172.05% 102.90% 100.00%
DY 2.42 2.24 2.33 1.84 3.49 3.12 3.02 -3.62%
  YoY % 8.04% -3.86% 26.63% -47.28% 11.86% 3.31% -
  Horiz. % 80.13% 74.17% 77.15% 60.93% 115.56% 103.31% 100.00%
P/NAPS 1.91 2.06 2.37 2.70 1.23 1.69 2.16 -2.03%
  YoY % -7.28% -13.08% -12.22% 119.51% -27.22% -21.76% -
  Horiz. % 88.43% 95.37% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

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