Highlights

[SCIENTX] QoQ TTM Result on 2018-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 22-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Jan-2018  [#2]
Profit Trend QoQ -     1.01%    YoY -     19.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 2,681,724 2,626,767 2,539,678 2,575,653 2,527,149 2,403,151 2,318,143 10.17%
  QoQ % 2.09% 3.43% -1.40% 1.92% 5.16% 3.67% -
  Horiz. % 115.68% 113.31% 109.56% 111.11% 109.02% 103.67% 100.00%
PBT 341,630 361,658 339,044 347,666 344,121 317,968 303,593 8.16%
  QoQ % -5.54% 6.67% -2.48% 1.03% 8.23% 4.73% -
  Horiz. % 112.53% 119.13% 111.68% 114.52% 113.35% 104.73% 100.00%
Tax -65,649 -67,624 -61,029 -64,728 -63,772 -58,027 -62,335 3.50%
  QoQ % 2.92% -10.81% 5.71% -1.50% -9.90% 6.91% -
  Horiz. % 105.32% 108.48% 97.90% 103.84% 102.31% 93.09% 100.00%
NP 275,981 294,034 278,015 282,938 280,349 259,941 241,258 9.35%
  QoQ % -6.14% 5.76% -1.74% 0.92% 7.85% 7.74% -
  Horiz. % 114.39% 121.88% 115.24% 117.28% 116.20% 107.74% 100.00%
NP to SH 271,070 289,806 273,646 279,007 276,218 255,873 237,881 9.07%
  QoQ % -6.47% 5.91% -1.92% 1.01% 7.95% 7.56% -
  Horiz. % 113.95% 121.83% 115.03% 117.29% 116.12% 107.56% 100.00%
Tax Rate 19.22 % 18.70 % 18.00 % 18.62 % 18.53 % 18.25 % 20.53 % -4.29%
  QoQ % 2.78% 3.89% -3.33% 0.49% 1.53% -11.11% -
  Horiz. % 93.62% 91.09% 87.68% 90.70% 90.26% 88.89% 100.00%
Total Cost 2,405,743 2,332,733 2,261,663 2,292,715 2,246,800 2,143,210 2,076,885 10.27%
  QoQ % 3.13% 3.14% -1.35% 2.04% 4.83% 3.19% -
  Horiz. % 115.83% 112.32% 108.90% 110.39% 108.18% 103.19% 100.00%
Net Worth 1,823,695 1,765,024 1,716,132 1,635,984 1,605,708 1,527,344 1,340,141 22.73%
  QoQ % 3.32% 2.85% 4.90% 1.89% 5.13% 13.97% -
  Horiz. % 136.08% 131.70% 128.06% 122.08% 119.82% 113.97% 100.00%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div 97,785 97,785 96,922 75,852 75,852 75,852 50,820 54.52%
  QoQ % 0.00% 0.89% 27.78% 0.00% 0.00% 49.26% -
  Horiz. % 192.41% 192.41% 190.72% 149.26% 149.26% 149.26% 100.00%
Div Payout % 36.07 % 33.74 % 35.42 % 27.19 % 27.46 % 29.64 % 21.36 % 41.67%
  QoQ % 6.91% -4.74% 30.27% -0.98% -7.35% 38.76% -
  Horiz. % 168.87% 157.96% 165.82% 127.29% 128.56% 138.76% 100.00%
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 1,823,695 1,765,024 1,716,132 1,635,984 1,605,708 1,527,344 1,340,141 22.73%
  QoQ % 3.32% 2.85% 4.90% 1.89% 5.13% 13.97% -
  Horiz. % 136.08% 131.70% 128.06% 122.08% 119.82% 113.97% 100.00%
NOSH 488,926 488,926 488,926 484,019 483,647 480,297 463,716 3.58%
  QoQ % 0.00% 0.00% 1.01% 0.08% 0.70% 3.58% -
  Horiz. % 105.44% 105.44% 105.44% 104.38% 104.30% 103.58% 100.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 10.29 % 11.19 % 10.95 % 10.99 % 11.09 % 10.82 % 10.41 % -0.77%
  QoQ % -8.04% 2.19% -0.36% -0.90% 2.50% 3.94% -
  Horiz. % 98.85% 107.49% 105.19% 105.57% 106.53% 103.94% 100.00%
ROE 14.86 % 16.42 % 15.95 % 17.05 % 17.20 % 16.75 % 17.75 % -11.14%
  QoQ % -9.50% 2.95% -6.45% -0.87% 2.69% -5.63% -
  Horiz. % 83.72% 92.51% 89.86% 96.06% 96.90% 94.37% 100.00%
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 548.49 537.25 519.44 532.14 522.52 500.35 499.90 6.36%
  QoQ % 2.09% 3.43% -2.39% 1.84% 4.43% 0.09% -
  Horiz. % 109.72% 107.47% 103.91% 106.45% 104.52% 100.09% 100.00%
EPS 55.44 59.27 55.97 57.64 57.11 53.27 51.30 5.30%
  QoQ % -6.46% 5.90% -2.90% 0.93% 7.21% 3.84% -
  Horiz. % 108.07% 115.54% 109.10% 112.36% 111.33% 103.84% 100.00%
DPS 20.00 20.00 20.00 15.67 15.68 15.79 10.96 49.17%
  QoQ % 0.00% 0.00% 27.63% -0.06% -0.70% 44.07% -
  Horiz. % 182.48% 182.48% 182.48% 142.97% 143.07% 144.07% 100.00%
NAPS 3.7300 3.6100 3.5100 3.3800 3.3200 3.1800 2.8900 18.49%
  QoQ % 3.32% 2.85% 3.85% 1.81% 4.40% 10.03% -
  Horiz. % 129.07% 124.91% 121.45% 116.96% 114.88% 110.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 519.84 509.18 492.30 499.28 489.87 465.84 449.36 10.17%
  QoQ % 2.09% 3.43% -1.40% 1.92% 5.16% 3.67% -
  Horiz. % 115.68% 113.31% 109.56% 111.11% 109.02% 103.67% 100.00%
EPS 52.55 56.18 53.04 54.08 53.54 49.60 46.11 9.08%
  QoQ % -6.46% 5.92% -1.92% 1.01% 7.94% 7.57% -
  Horiz. % 113.97% 121.84% 115.03% 117.28% 116.11% 107.57% 100.00%
DPS 18.96 18.96 18.79 14.70 14.70 14.70 9.85 54.56%
  QoQ % 0.00% 0.90% 27.82% 0.00% 0.00% 49.24% -
  Horiz. % 192.49% 192.49% 190.76% 149.24% 149.24% 149.24% 100.00%
NAPS 3.5351 3.4214 3.3266 3.1713 3.1126 2.9607 2.5978 22.73%
  QoQ % 3.32% 2.85% 4.90% 1.89% 5.13% 13.97% -
  Horiz. % 136.08% 131.70% 128.05% 122.08% 119.82% 113.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 8.5900 7.9000 7.6100 8.7500 8.9000 8.6600 8.2900 -
P/RPS 1.57 1.47 1.47 1.64 1.70 1.73 1.66 -3.64%
  QoQ % 6.80% 0.00% -10.37% -3.53% -1.73% 4.22% -
  Horiz. % 94.58% 88.55% 88.55% 98.80% 102.41% 104.22% 100.00%
P/EPS 15.49 13.33 13.60 15.18 15.58 16.26 16.16 -2.78%
  QoQ % 16.20% -1.99% -10.41% -2.57% -4.18% 0.62% -
  Horiz. % 95.85% 82.49% 84.16% 93.94% 96.41% 100.62% 100.00%
EY 6.45 7.50 7.35 6.59 6.42 6.15 6.19 2.77%
  QoQ % -14.00% 2.04% 11.53% 2.65% 4.39% -0.65% -
  Horiz. % 104.20% 121.16% 118.74% 106.46% 103.72% 99.35% 100.00%
DY 2.33 2.53 2.63 1.79 1.76 1.82 1.32 45.91%
  QoQ % -7.91% -3.80% 46.93% 1.70% -3.30% 37.88% -
  Horiz. % 176.52% 191.67% 199.24% 135.61% 133.33% 137.88% 100.00%
P/NAPS 2.30 2.19 2.17 2.59 2.68 2.72 2.87 -13.69%
  QoQ % 5.02% 0.92% -16.22% -3.36% -1.47% -5.23% -
  Horiz. % 80.14% 76.31% 75.61% 90.24% 93.38% 94.77% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 28/12/18 20/09/18 20/06/18 22/03/18 06/12/17 19/09/17 20/06/17 -
Price 9.1500 8.5700 6.7100 8.0300 8.5800 8.6000 8.3400 -
P/RPS 1.67 1.60 1.29 1.51 1.64 1.72 1.67 -
  QoQ % 4.37% 24.03% -14.57% -7.93% -4.65% 2.99% -
  Horiz. % 100.00% 95.81% 77.25% 90.42% 98.20% 102.99% 100.00%
P/EPS 16.50 14.46 11.99 13.93 15.02 16.14 16.26 0.98%
  QoQ % 14.11% 20.60% -13.93% -7.26% -6.94% -0.74% -
  Horiz. % 101.48% 88.93% 73.74% 85.67% 92.37% 99.26% 100.00%
EY 6.06 6.92 8.34 7.18 6.66 6.19 6.15 -0.98%
  QoQ % -12.43% -17.03% 16.16% 7.81% 7.59% 0.65% -
  Horiz. % 98.54% 112.52% 135.61% 116.75% 108.29% 100.65% 100.00%
DY 2.19 2.33 2.98 1.95 1.83 1.84 1.31 40.73%
  QoQ % -6.01% -21.81% 52.82% 6.56% -0.54% 40.46% -
  Horiz. % 167.18% 177.86% 227.48% 148.85% 139.69% 140.46% 100.00%
P/NAPS 2.45 2.37 1.91 2.38 2.58 2.70 2.89 -10.40%
  QoQ % 3.38% 24.08% -19.75% -7.75% -4.44% -6.57% -
  Horiz. % 84.78% 82.01% 66.09% 82.35% 89.27% 93.43% 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
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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