Highlights

[SCIENTX] YoY Annualized 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 -     7.86%    YoY -     13.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 3,247,446 2,626,767 2,403,151 2,200,980 1,801,684 1,590,472 1,229,045 17.57%
  YoY % 23.63% 9.31% 9.19% 22.16% 13.28% 29.41% -
  Horiz. % 264.23% 213.72% 195.53% 179.08% 146.59% 129.41% 100.00%
PBT 450,588 361,658 317,968 306,332 220,962 186,266 142,980 21.07%
  YoY % 24.59% 13.74% 3.80% 38.64% 18.63% 30.27% -
  Horiz. % 315.14% 252.94% 222.39% 214.25% 154.54% 130.27% 100.00%
Tax -104,680 -67,624 -58,027 -59,765 -58,866 -34,765 -30,483 22.82%
  YoY % -54.80% -16.54% 2.91% -1.53% -69.33% -14.05% -
  Horiz. % 343.40% 221.84% 190.36% 196.06% 193.11% 114.05% 100.00%
NP 345,908 294,034 259,941 246,567 162,096 151,501 112,497 20.58%
  YoY % 17.64% 13.12% 5.42% 52.11% 6.99% 34.67% -
  Horiz. % 307.48% 261.37% 231.06% 219.18% 144.09% 134.67% 100.00%
NP to SH 333,697 289,806 255,873 240,865 158,190 148,450 110,284 20.26%
  YoY % 15.14% 13.26% 6.23% 52.26% 6.56% 34.61% -
  Horiz. % 302.58% 262.78% 232.01% 218.40% 143.44% 134.61% 100.00%
Tax Rate 23.23 % 18.70 % 18.25 % 19.51 % 26.64 % 18.66 % 21.32 % 1.44%
  YoY % 24.22% 2.47% -6.46% -26.76% 42.77% -12.48% -
  Horiz. % 108.96% 87.71% 85.60% 91.51% 124.95% 87.52% 100.00%
Total Cost 2,901,538 2,332,733 2,143,210 1,954,413 1,639,588 1,438,971 1,116,548 17.24%
  YoY % 24.38% 8.84% 9.66% 19.20% 13.94% 28.88% -
  Horiz. % 259.87% 208.92% 191.95% 175.04% 146.84% 128.88% 100.00%
Net Worth 2,225,929 1,765,024 1,527,344 1,162,467 936,606 712,170 613,649 23.94%
  YoY % 26.11% 15.56% 31.39% 24.11% 31.51% 16.06% -
  Horiz. % 362.74% 287.63% 248.90% 189.44% 152.63% 116.06% 100.00%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div 103,052 97,785 76,847 50,047 49,413 46,445 56,179 10.64%
  YoY % 5.39% 27.25% 53.55% 1.28% 6.39% -17.33% -
  Horiz. % 183.44% 174.06% 136.79% 89.09% 87.96% 82.67% 100.00%
Div Payout % 30.88 % 33.74 % 30.03 % 20.78 % 31.24 % 31.29 % 50.94 % -8.00%
  YoY % -8.48% 12.35% 44.51% -33.48% -0.16% -38.57% -
  Horiz. % 60.62% 66.23% 58.95% 40.79% 61.33% 61.43% 100.00%
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 2,225,929 1,765,024 1,527,344 1,162,467 936,606 712,170 613,649 23.94%
  YoY % 26.11% 15.56% 31.39% 24.11% 31.51% 16.06% -
  Horiz. % 362.74% 287.63% 248.90% 189.44% 152.63% 116.06% 100.00%
NOSH 515,261 488,926 480,297 227,488 224,605 221,171 216,073 15.58%
  YoY % 5.39% 1.80% 111.13% 1.28% 1.55% 2.36% -
  Horiz. % 238.47% 226.28% 222.28% 105.28% 103.95% 102.36% 100.00%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 10.65 % 11.19 % 10.82 % 11.20 % 9.00 % 9.53 % 9.15 % 2.56%
  YoY % -4.83% 3.42% -3.39% 24.44% -5.56% 4.15% -
  Horiz. % 116.39% 122.30% 118.25% 122.40% 98.36% 104.15% 100.00%
ROE 14.99 % 16.42 % 16.75 % 20.72 % 16.89 % 20.84 % 17.97 % -2.98%
  YoY % -8.71% -1.97% -19.16% 22.68% -18.95% 15.97% -
  Horiz. % 83.42% 91.37% 93.21% 115.30% 93.99% 115.97% 100.00%
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 630.25 537.25 500.35 967.51 802.15 719.11 568.81 1.72%
  YoY % 17.31% 7.37% -48.28% 20.61% 11.55% 26.42% -
  Horiz. % 110.80% 94.45% 87.96% 170.09% 141.02% 126.42% 100.00%
EPS 66.66 59.59 54.83 105.88 70.43 67.12 51.04 4.55%
  YoY % 11.86% 8.68% -48.21% 50.33% 4.93% 31.50% -
  Horiz. % 130.60% 116.75% 107.43% 207.45% 137.99% 131.50% 100.00%
DPS 20.00 20.00 16.00 22.00 22.00 21.00 26.00 -4.28%
  YoY % 0.00% 25.00% -27.27% 0.00% 4.76% -19.23% -
  Horiz. % 76.92% 76.92% 61.54% 84.62% 84.62% 80.77% 100.00%
NAPS 4.3200 3.6100 3.1800 5.1100 4.1700 3.2200 2.8400 7.24%
  YoY % 19.67% 13.52% -37.77% 22.54% 29.50% 13.38% -
  Horiz. % 152.11% 127.11% 111.97% 179.93% 146.83% 113.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 629.50 509.18 465.84 426.65 349.25 308.30 238.24 17.57%
  YoY % 23.63% 9.30% 9.19% 22.16% 13.28% 29.41% -
  Horiz. % 264.23% 213.73% 195.53% 179.08% 146.60% 129.41% 100.00%
EPS 64.69 56.18 49.60 46.69 30.66 28.78 21.38 20.25%
  YoY % 15.15% 13.27% 6.23% 52.28% 6.53% 34.61% -
  Horiz. % 302.57% 262.77% 231.99% 218.38% 143.41% 134.61% 100.00%
DPS 19.98 18.96 14.90 9.70 9.58 9.00 10.89 10.64%
  YoY % 5.38% 27.25% 53.61% 1.25% 6.44% -17.36% -
  Horiz. % 183.47% 174.10% 136.82% 89.07% 87.97% 82.64% 100.00%
NAPS 4.3148 3.4214 2.9607 2.2534 1.8156 1.3805 1.1895 23.94%
  YoY % 26.11% 15.56% 31.39% 24.11% 31.52% 16.06% -
  Horiz. % 362.74% 287.63% 248.90% 189.44% 152.64% 116.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 8.4200 7.9000 8.6600 12.7000 7.1000 5.6900 5.2900 -
P/RPS 1.34 1.47 1.73 1.31 0.89 0.79 0.93 6.27%
  YoY % -8.84% -15.03% 32.06% 47.19% 12.66% -15.05% -
  Horiz. % 144.09% 158.06% 186.02% 140.86% 95.70% 84.95% 100.00%
P/EPS 13.00 13.33 16.26 11.99 10.08 8.48 10.36 3.85%
  YoY % -2.48% -18.02% 35.61% 18.95% 18.87% -18.15% -
  Horiz. % 125.48% 128.67% 156.95% 115.73% 97.30% 81.85% 100.00%
EY 7.69 7.50 6.15 8.34 9.92 11.80 9.65 -3.71%
  YoY % 2.53% 21.95% -26.26% -15.93% -15.93% 22.28% -
  Horiz. % 79.69% 77.72% 63.73% 86.42% 102.80% 122.28% 100.00%
DY 2.38 2.53 1.85 1.73 3.10 3.69 4.91 -11.36%
  YoY % -5.93% 36.76% 6.94% -44.19% -15.99% -24.85% -
  Horiz. % 48.47% 51.53% 37.68% 35.23% 63.14% 75.15% 100.00%
P/NAPS 1.95 2.19 2.72 2.49 1.70 1.77 1.86 0.79%
  YoY % -10.96% -19.49% 9.24% 46.47% -3.95% -4.84% -
  Horiz. % 104.84% 117.74% 146.24% 133.87% 91.40% 95.16% 100.00%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 26/09/19 20/09/18 19/09/17 26/09/16 29/09/15 24/09/14 26/09/13 -
Price 8.9400 8.5700 8.6000 6.3000 7.0500 6.9500 5.4600 -
P/RPS 1.42 1.60 1.72 0.65 0.88 0.97 0.96 6.74%
  YoY % -11.25% -6.98% 164.62% -26.14% -9.28% 1.04% -
  Horiz. % 147.92% 166.67% 179.17% 67.71% 91.67% 101.04% 100.00%
P/EPS 13.80 14.46 16.14 5.95 10.01 10.35 10.70 4.33%
  YoY % -4.56% -10.41% 171.26% -40.56% -3.29% -3.27% -
  Horiz. % 128.97% 135.14% 150.84% 55.61% 93.55% 96.73% 100.00%
EY 7.24 6.92 6.19 16.81 9.99 9.66 9.35 -4.17%
  YoY % 4.62% 11.79% -63.18% 68.27% 3.42% 3.32% -
  Horiz. % 77.43% 74.01% 66.20% 179.79% 106.84% 103.32% 100.00%
DY 2.24 2.33 1.86 3.49 3.12 3.02 4.76 -11.80%
  YoY % -3.86% 25.27% -46.70% 11.86% 3.31% -36.55% -
  Horiz. % 47.06% 48.95% 39.08% 73.32% 65.55% 63.45% 100.00%
P/NAPS 2.07 2.37 2.70 1.23 1.69 2.16 1.92 1.26%
  YoY % -12.66% -12.22% 119.51% -27.22% -21.76% 12.50% -
  Horiz. % 107.81% 123.44% 140.62% 64.06% 88.02% 112.50% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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