Highlights

[SCIENTX] YoY Annualized Quarter 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 -     -3.05%    YoY -     19.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 3,583,486 2,960,448 2,586,868 2,241,864 2,192,054 1,787,872 1,496,602 15.66%
  YoY % 21.05% 14.44% 15.39% 2.27% 22.61% 19.46% -
  Horiz. % 239.44% 197.81% 172.85% 149.80% 146.47% 119.46% 100.00%
PBT 510,668 345,164 355,886 296,490 321,266 174,922 164,352 20.79%
  YoY % 47.95% -3.01% 20.03% -7.71% 83.66% 6.43% -
  Horiz. % 310.72% 210.02% 216.54% 180.40% 195.47% 106.43% 100.00%
Tax -124,286 -82,944 -71,280 -57,878 -62,456 -38,312 -35,336 23.31%
  YoY % -49.84% -16.36% -23.16% 7.33% -63.02% -8.42% -
  Horiz. % 351.73% 234.73% 201.72% 163.79% 176.75% 108.42% 100.00%
NP 386,382 262,220 284,606 238,612 258,810 136,610 129,016 20.05%
  YoY % 47.35% -7.87% 19.28% -7.80% 89.45% 5.89% -
  Horiz. % 299.48% 203.25% 220.60% 184.95% 200.60% 105.89% 100.00%
NP to SH 356,872 254,822 280,766 234,498 250,950 132,642 126,526 18.86%
  YoY % 40.05% -9.24% 19.73% -6.56% 89.19% 4.83% -
  Horiz. % 282.05% 201.40% 221.90% 185.34% 198.34% 104.83% 100.00%
Tax Rate 24.34 % 24.03 % 20.03 % 19.52 % 19.44 % 21.90 % 21.50 % 2.09%
  YoY % 1.29% 19.97% 2.61% 0.41% -11.23% 1.86% -
  Horiz. % 113.21% 111.77% 93.16% 90.79% 90.42% 101.86% 100.00%
Total Cost 3,197,104 2,698,228 2,302,262 2,003,252 1,933,244 1,651,262 1,367,586 15.20%
  YoY % 18.49% 17.20% 14.93% 3.62% 17.08% 20.74% -
  Horiz. % 233.78% 197.30% 168.34% 146.48% 141.36% 120.74% 100.00%
Net Worth 2,356,091 1,843,805 1,635,984 1,272,444 1,043,930 800,233 650,098 23.93%
  YoY % 27.78% 12.70% 28.57% 21.89% 30.45% 23.09% -
  Horiz. % 362.42% 283.62% 251.65% 195.73% 160.58% 123.09% 100.00%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 2,356,091 1,843,805 1,635,984 1,272,444 1,043,930 800,233 650,098 23.93%
  YoY % 27.78% 12.70% 28.57% 21.89% 30.45% 23.09% -
  Horiz. % 362.42% 283.62% 251.65% 195.73% 160.58% 123.09% 100.00%
NOSH 515,556 489,073 484,019 462,707 225,958 223,528 221,121 15.15%
  YoY % 5.41% 1.04% 4.61% 104.77% 1.09% 1.09% -
  Horiz. % 233.15% 221.18% 218.89% 209.25% 102.19% 101.09% 100.00%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 10.78 % 8.86 % 11.00 % 10.64 % 11.81 % 7.64 % 8.62 % 3.80%
  YoY % 21.67% -19.45% 3.38% -9.91% 54.58% -11.37% -
  Horiz. % 125.06% 102.78% 127.61% 123.43% 137.01% 88.63% 100.00%
ROE 15.15 % 13.82 % 17.16 % 18.43 % 24.04 % 16.58 % 19.46 % -4.08%
  YoY % 9.62% -19.46% -6.89% -23.34% 44.99% -14.80% -
  Horiz. % 77.85% 71.02% 88.18% 94.71% 123.54% 85.20% 100.00%
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 695.07 605.32 534.46 484.51 970.11 799.84 676.82 0.44%
  YoY % 14.83% 13.26% 10.31% -50.06% 21.29% 18.18% -
  Horiz. % 102.70% 89.44% 78.97% 71.59% 143.33% 118.18% 100.00%
EPS 69.24 52.12 58.04 50.82 111.06 59.34 57.22 3.23%
  YoY % 32.85% -10.20% 14.21% -54.24% 87.16% 3.70% -
  Horiz. % 121.01% 91.09% 101.43% 88.82% 194.09% 103.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.5700 3.7700 3.3800 2.7500 4.6200 3.5800 2.9400 7.63%
  YoY % 21.22% 11.54% 22.91% -40.48% 29.05% 21.77% -
  Horiz. % 155.44% 128.23% 114.97% 93.54% 157.14% 121.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 694.64 573.87 501.45 434.57 424.92 346.57 290.11 15.66%
  YoY % 21.04% 14.44% 15.39% 2.27% 22.61% 19.46% -
  Horiz. % 239.44% 197.81% 172.85% 149.79% 146.47% 119.46% 100.00%
EPS 69.18 49.40 54.43 45.46 48.65 25.71 24.53 18.85%
  YoY % 40.04% -9.24% 19.73% -6.56% 89.23% 4.81% -
  Horiz. % 282.02% 201.39% 221.89% 185.32% 198.33% 104.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.5672 3.5741 3.1713 2.4666 2.0236 1.5512 1.2602 23.93%
  YoY % 27.79% 12.70% 28.57% 21.89% 30.45% 23.09% -
  Horiz. % 362.42% 283.61% 251.65% 195.73% 160.58% 123.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 9.0500 8.8000 8.7500 6.9900 10.5000 6.6300 5.0000 -
P/RPS 1.30 1.45 1.64 1.44 1.08 0.83 0.74 9.84%
  YoY % -10.34% -11.59% 13.89% 33.33% 30.12% 12.16% -
  Horiz. % 175.68% 195.95% 221.62% 194.59% 145.95% 112.16% 100.00%
P/EPS 13.07 16.89 15.08 13.79 9.45 11.17 8.74 6.93%
  YoY % -22.62% 12.00% 9.35% 45.93% -15.40% 27.80% -
  Horiz. % 149.54% 193.25% 172.54% 157.78% 108.12% 127.80% 100.00%
EY 7.65 5.92 6.63 7.25 10.58 8.95 11.44 -6.48%
  YoY % 29.22% -10.71% -8.55% -31.47% 18.21% -21.77% -
  Horiz. % 66.87% 51.75% 57.95% 63.37% 92.48% 78.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.98 2.33 2.59 2.54 2.27 1.85 1.70 2.57%
  YoY % -15.02% -10.04% 1.97% 11.89% 22.70% 8.82% -
  Horiz. % 116.47% 137.06% 152.35% 149.41% 133.53% 108.82% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 11/03/20 19/03/19 22/03/18 22/03/17 22/03/16 23/03/15 20/03/14 -
Price 8.9000 8.4600 8.0300 7.2500 12.9400 6.6200 5.9200 -
P/RPS 1.28 1.40 1.50 1.50 1.33 0.83 0.87 6.64%
  YoY % -8.57% -6.67% 0.00% 12.78% 60.24% -4.60% -
  Horiz. % 147.13% 160.92% 172.41% 172.41% 152.87% 95.40% 100.00%
P/EPS 12.86 16.24 13.84 14.31 11.65 11.16 10.35 3.68%
  YoY % -20.81% 17.34% -3.28% 22.83% 4.39% 7.83% -
  Horiz. % 124.25% 156.91% 133.72% 138.26% 112.56% 107.83% 100.00%
EY 7.78 6.16 7.22 6.99 8.58 8.96 9.67 -3.56%
  YoY % 26.30% -14.68% 3.29% -18.53% -4.24% -7.34% -
  Horiz. % 80.46% 63.70% 74.66% 72.29% 88.73% 92.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.95 2.24 2.38 2.64 2.80 1.85 2.01 -0.50%
  YoY % -12.95% -5.88% -9.85% -5.71% 51.35% -7.96% -
  Horiz. % 97.01% 111.44% 118.41% 131.34% 139.30% 92.04% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

494  220  544  963 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.175+0.085 
 IRIS 0.275+0.015 
 PDZ-WB 0.05+0.02 
 VC 0.075+0.015 
 ANZO 0.215-0.02 
 KNM 0.235+0.02 
 MQTECH 0.07+0.005 
 MLAB 0.045+0.005 
 TDEX 0.08+0.02 
 VSOLAR 0.08+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