Highlights

[SCIENTX] QoQ Cumulative Quarter 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 -     43.81%    YoY -     13.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 2,308,681 1,480,224 713,639 2,626,767 1,893,613 1,293,434 658,682 131.27%
  QoQ % 55.97% 107.42% -72.83% 38.72% 46.40% 96.37% -
  Horiz. % 350.50% 224.73% 108.34% 398.79% 287.49% 196.37% 100.00%
PBT 274,015 172,582 72,538 361,658 254,761 177,943 92,566 106.58%
  QoQ % 58.77% 137.92% -79.94% 41.96% 43.17% 92.23% -
  Horiz. % 296.02% 186.44% 78.36% 390.70% 275.22% 192.23% 100.00%
Tax -66,724 -41,472 -17,196 -67,624 -49,960 -35,640 -19,171 130.19%
  QoQ % -60.89% -141.17% 74.57% -35.36% -40.18% -85.91% -
  Horiz. % 348.05% 216.33% 89.70% 352.74% 260.60% 185.91% 100.00%
NP 207,291 131,110 55,342 294,034 204,801 142,303 73,395 100.19%
  QoQ % 58.10% 136.91% -81.18% 43.57% 43.92% 93.89% -
  Horiz. % 282.43% 178.64% 75.40% 400.62% 279.04% 193.89% 100.00%
NP to SH 200,295 127,411 53,666 289,806 201,519 140,383 72,402 97.43%
  QoQ % 57.20% 137.41% -81.48% 43.81% 43.55% 93.89% -
  Horiz. % 276.64% 175.98% 74.12% 400.27% 278.33% 193.89% 100.00%
Tax Rate 24.35 % 24.03 % 23.71 % 18.70 % 19.61 % 20.03 % 20.71 % 11.43%
  QoQ % 1.33% 1.35% 26.79% -4.64% -2.10% -3.28% -
  Horiz. % 117.58% 116.03% 114.49% 90.29% 94.69% 96.72% 100.00%
Total Cost 2,101,390 1,349,114 658,297 2,332,733 1,688,812 1,151,131 585,287 135.02%
  QoQ % 55.76% 104.94% -71.78% 38.13% 46.71% 96.68% -
  Horiz. % 359.04% 230.50% 112.47% 398.56% 288.54% 196.68% 100.00%
Net Worth 2,123,822 1,843,805 1,823,695 1,765,024 1,716,132 1,635,984 1,605,708 20.56%
  QoQ % 15.19% 1.10% 3.32% 2.85% 4.90% 1.89% -
  Horiz. % 132.27% 114.83% 113.58% 109.92% 106.88% 101.89% 100.00%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 50,931 - - 97,785 48,892 - - -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 104.17% 0.00% 0.00% 200.00% 100.00% - -
Div Payout % 25.43 % - % - % 33.74 % 24.26 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 39.08% 0.00% 0.00% -
  Horiz. % 104.82% 0.00% 0.00% 139.08% 100.00% - -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 2,123,822 1,843,805 1,823,695 1,765,024 1,716,132 1,635,984 1,605,708 20.56%
  QoQ % 15.19% 1.10% 3.32% 2.85% 4.90% 1.89% -
  Horiz. % 132.27% 114.83% 113.58% 109.92% 106.88% 101.89% 100.00%
NOSH 509,310 489,073 488,926 488,926 488,926 484,019 483,647 3.52%
  QoQ % 4.14% 0.03% 0.00% 0.00% 1.01% 0.08% -
  Horiz. % 105.31% 101.12% 101.09% 101.09% 101.09% 100.08% 100.00%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 8.98 % 8.86 % 7.75 % 11.19 % 10.82 % 11.00 % 11.14 % -13.42%
  QoQ % 1.35% 14.32% -30.74% 3.42% -1.64% -1.26% -
  Horiz. % 80.61% 79.53% 69.57% 100.45% 97.13% 98.74% 100.00%
ROE 9.43 % 6.91 % 2.94 % 16.42 % 11.74 % 8.58 % 4.51 % 63.74%
  QoQ % 36.47% 135.03% -82.10% 39.86% 36.83% 90.24% -
  Horiz. % 209.09% 153.22% 65.19% 364.08% 260.31% 190.24% 100.00%
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 453.30 302.66 145.96 537.25 387.30 267.23 136.19 123.42%
  QoQ % 49.77% 107.36% -72.83% 38.72% 44.93% 96.22% -
  Horiz. % 332.84% 222.23% 107.17% 394.49% 284.38% 196.22% 100.00%
EPS 40.41 26.06 10.98 59.59 41.51 29.02 14.97 94.22%
  QoQ % 55.07% 137.34% -81.57% 43.56% 43.04% 93.85% -
  Horiz. % 269.94% 174.08% 73.35% 398.06% 277.29% 193.85% 100.00%
DPS 10.00 0.00 0.00 20.00 10.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 200.00% 100.00% - -
NAPS 4.1700 3.7700 3.7300 3.6100 3.5100 3.3800 3.3200 16.46%
  QoQ % 10.61% 1.07% 3.32% 2.85% 3.85% 1.81% -
  Horiz. % 125.60% 113.55% 112.35% 108.73% 105.72% 101.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 447.53 286.93 138.34 509.18 367.07 250.73 127.68 131.28%
  QoQ % 55.97% 107.41% -72.83% 38.71% 46.40% 96.37% -
  Horiz. % 350.51% 224.73% 108.35% 398.79% 287.49% 196.37% 100.00%
EPS 38.83 24.70 10.40 56.18 39.06 27.21 14.03 97.49%
  QoQ % 57.21% 137.50% -81.49% 43.83% 43.55% 93.94% -
  Horiz. % 276.76% 176.05% 74.13% 400.43% 278.40% 193.94% 100.00%
DPS 9.87 0.00 0.00 18.96 9.48 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 104.11% 0.00% 0.00% 200.00% 100.00% - -
NAPS 4.1169 3.5741 3.5351 3.4214 3.3266 3.1713 3.1126 20.56%
  QoQ % 15.19% 1.10% 3.32% 2.85% 4.90% 1.89% -
  Horiz. % 132.27% 114.83% 113.57% 109.92% 106.88% 101.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 8.5500 8.8000 8.5900 7.9000 7.6100 8.7500 8.9000 -
P/RPS 1.89 2.91 5.89 1.47 1.96 3.27 6.53 -56.34%
  QoQ % -35.05% -50.59% 300.68% -25.00% -40.06% -49.92% -
  Horiz. % 28.94% 44.56% 90.20% 22.51% 30.02% 50.08% 100.00%
P/EPS 21.74 33.78 78.26 13.33 18.46 30.17 59.45 -48.96%
  QoQ % -35.64% -56.84% 487.10% -27.79% -38.81% -49.25% -
  Horiz. % 36.57% 56.82% 131.64% 22.42% 31.05% 50.75% 100.00%
EY 4.60 2.96 1.28 7.50 5.42 3.31 1.68 96.08%
  QoQ % 55.41% 131.25% -82.93% 38.38% 63.75% 97.02% -
  Horiz. % 273.81% 176.19% 76.19% 446.43% 322.62% 197.02% 100.00%
DY 1.17 0.00 0.00 2.53 1.31 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 93.13% 0.00% 0.00% -
  Horiz. % 89.31% 0.00% 0.00% 193.13% 100.00% - -
P/NAPS 2.05 2.33 2.30 2.19 2.17 2.59 2.68 -16.40%
  QoQ % -12.02% 1.30% 5.02% 0.92% -16.22% -3.36% -
  Horiz. % 76.49% 86.94% 85.82% 81.72% 80.97% 96.64% 100.00%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 26/06/19 19/03/19 28/12/18 20/09/18 20/06/18 22/03/18 06/12/17 -
Price 8.5600 8.4600 9.1500 8.5700 6.7100 8.0300 8.5800 -
P/RPS 1.89 2.80 6.27 1.60 1.73 3.00 6.30 -55.28%
  QoQ % -32.50% -55.34% 291.88% -7.51% -42.33% -52.38% -
  Horiz. % 30.00% 44.44% 99.52% 25.40% 27.46% 47.62% 100.00%
P/EPS 21.77 32.47 83.36 14.46 16.28 27.69 57.31 -47.64%
  QoQ % -32.95% -61.05% 476.49% -11.18% -41.21% -51.68% -
  Horiz. % 37.99% 56.66% 145.45% 25.23% 28.41% 48.32% 100.00%
EY 4.59 3.08 1.20 6.92 6.14 3.61 1.74 91.26%
  QoQ % 49.03% 156.67% -82.66% 12.70% 70.08% 107.47% -
  Horiz. % 263.79% 177.01% 68.97% 397.70% 352.87% 207.47% 100.00%
DY 1.17 0.00 0.00 2.33 1.49 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 56.38% 0.00% 0.00% -
  Horiz. % 78.52% 0.00% 0.00% 156.38% 100.00% - -
P/NAPS 2.05 2.24 2.45 2.37 1.91 2.38 2.58 -14.25%
  QoQ % -8.48% -8.57% 3.38% 24.08% -19.75% -7.75% -
  Horiz. % 79.46% 86.82% 94.96% 91.86% 74.03% 92.25% 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
 
 

456  199  550  1016 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.16+0.07 
 IRIS 0.275+0.015 
 PDZ-WB 0.045+0.015 
 MQTECH 0.07+0.005 
 ANZO 0.22-0.015 
 KNM 0.235+0.02 
 PA 0.065+0.005 
 VSOLAR 0.075+0.01 
 JAG 0.065+0.005 
 MLAB 0.05+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers