Highlights

[SCIENTX] YoY Cumulative Quarter Result on 2018-04-30 [#3]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 20-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 30-Apr-2018  [#3]
Profit Trend QoQ -     43.55%    YoY -     9.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 2,563,972 2,308,681 1,893,613 1,757,086 1,639,923 1,349,186 1,175,071 13.87%
  YoY % 11.06% 21.92% 7.77% 7.14% 21.55% 14.82% -
  Horiz. % 218.20% 196.47% 161.15% 149.53% 139.56% 114.82% 100.00%
PBT 360,074 274,015 254,761 233,685 236,424 143,966 130,253 18.45%
  YoY % 31.41% 7.56% 9.02% -1.16% 64.22% 10.53% -
  Horiz. % 276.44% 210.37% 195.59% 179.41% 181.51% 110.53% 100.00%
Tax -90,849 -66,724 -49,960 -46,958 -44,388 -31,711 -28,580 21.24%
  YoY % -36.16% -33.55% -6.39% -5.79% -39.98% -10.96% -
  Horiz. % 317.88% 233.46% 174.81% 164.30% 155.31% 110.96% 100.00%
NP 269,225 207,291 204,801 186,727 192,036 112,255 101,673 17.60%
  YoY % 29.88% 1.22% 9.68% -2.76% 71.07% 10.41% -
  Horiz. % 264.79% 203.88% 201.43% 183.65% 188.88% 110.41% 100.00%
NP to SH 248,062 200,295 201,519 183,746 186,730 109,279 99,604 16.41%
  YoY % 23.85% -0.61% 9.67% -1.60% 70.87% 9.71% -
  Horiz. % 249.05% 201.09% 202.32% 184.48% 187.47% 109.71% 100.00%
Tax Rate 25.23 % 24.35 % 19.61 % 20.09 % 18.77 % 22.03 % 21.94 % 2.35%
  YoY % 3.61% 24.17% -2.39% 7.03% -14.80% 0.41% -
  Horiz. % 115.00% 110.98% 89.38% 91.57% 85.55% 100.41% 100.00%
Total Cost 2,294,747 2,101,390 1,688,812 1,570,359 1,447,887 1,236,931 1,073,398 13.49%
  YoY % 9.20% 24.43% 7.54% 8.46% 17.05% 15.24% -
  Horiz. % 213.78% 195.77% 157.33% 146.30% 134.89% 115.24% 100.00%
Net Worth 2,434,938 2,123,822 1,716,132 1,335,242 1,128,675 846,132 685,551 23.50%
  YoY % 14.65% 23.76% 28.53% 18.30% 33.39% 23.42% -
  Horiz. % 355.18% 309.80% 250.33% 194.77% 164.64% 123.42% 100.00%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div 51,587 50,931 48,892 27,721 27,196 20,199 17,691 19.51%
  YoY % 1.29% 4.17% 76.37% 1.93% 34.64% 14.18% -
  Horiz. % 291.59% 287.88% 276.36% 156.69% 153.73% 114.18% 100.00%
Div Payout % 20.80 % 25.43 % 24.26 % 15.09 % 14.56 % 18.48 % 17.76 % 2.67%
  YoY % -18.21% 4.82% 60.77% 3.64% -21.21% 4.05% -
  Horiz. % 117.12% 143.19% 136.60% 84.97% 81.98% 104.05% 100.00%
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 2,434,938 2,123,822 1,716,132 1,335,242 1,128,675 846,132 685,551 23.50%
  YoY % 14.65% 23.76% 28.53% 18.30% 33.39% 23.42% -
  Horiz. % 355.18% 309.80% 250.33% 194.77% 164.64% 123.42% 100.00%
NOSH 515,876 509,310 488,926 462,021 226,641 224,438 221,145 15.15%
  YoY % 1.29% 4.17% 5.82% 103.86% 0.98% 1.49% -
  Horiz. % 233.27% 230.31% 221.09% 208.92% 102.49% 101.49% 100.00%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 10.50 % 8.98 % 10.82 % 10.63 % 11.71 % 8.32 % 8.65 % 3.28%
  YoY % 16.93% -17.01% 1.79% -9.22% 40.75% -3.82% -
  Horiz. % 121.39% 103.82% 125.09% 122.89% 135.38% 96.18% 100.00%
ROE 10.19 % 9.43 % 11.74 % 13.76 % 16.54 % 12.92 % 14.53 % -5.74%
  YoY % 8.06% -19.68% -14.68% -16.81% 28.02% -11.08% -
  Horiz. % 70.13% 64.90% 80.80% 94.70% 113.83% 88.92% 100.00%
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 497.01 453.30 387.30 380.30 723.58 601.14 531.36 -1.11%
  YoY % 9.64% 17.04% 1.84% -47.44% 20.37% 13.13% -
  Horiz. % 93.54% 85.31% 72.89% 71.57% 136.18% 113.13% 100.00%
EPS 48.11 40.41 41.51 39.77 82.39 48.69 45.04 1.10%
  YoY % 19.05% -2.65% 4.38% -51.73% 69.21% 8.10% -
  Horiz. % 106.82% 89.72% 92.16% 88.30% 182.93% 108.10% 100.00%
DPS 10.00 10.00 10.00 6.00 12.00 9.00 8.00 3.79%
  YoY % 0.00% 0.00% 66.67% -50.00% 33.33% 12.50% -
  Horiz. % 125.00% 125.00% 125.00% 75.00% 150.00% 112.50% 100.00%
NAPS 4.7200 4.1700 3.5100 2.8900 4.9800 3.7700 3.1000 7.25%
  YoY % 13.19% 18.80% 21.45% -41.97% 32.10% 21.61% -
  Horiz. % 152.26% 134.52% 113.23% 93.23% 160.65% 121.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 497.01 447.53 367.07 340.60 317.89 261.53 227.78 13.87%
  YoY % 11.06% 21.92% 7.77% 7.14% 21.55% 14.82% -
  Horiz. % 218.20% 196.47% 161.15% 149.53% 139.56% 114.82% 100.00%
EPS 48.11 38.83 39.06 35.62 36.20 21.18 19.31 16.42%
  YoY % 23.90% -0.59% 9.66% -1.60% 70.92% 9.68% -
  Horiz. % 249.15% 201.09% 202.28% 184.46% 187.47% 109.68% 100.00%
DPS 10.00 9.87 9.48 5.37 5.27 3.92 3.43 19.50%
  YoY % 1.32% 4.11% 76.54% 1.90% 34.44% 14.29% -
  Horiz. % 291.55% 287.76% 276.38% 156.56% 153.64% 114.29% 100.00%
NAPS 4.7200 4.1169 3.3266 2.5883 2.1879 1.6402 1.3289 23.50%
  YoY % 14.65% 23.76% 28.52% 18.30% 33.39% 23.43% -
  Horiz. % 355.18% 309.80% 250.33% 194.77% 164.64% 123.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 8.3000 8.5500 7.6100 8.2900 12.5000 6.6500 5.8000 -
P/RPS 1.67 1.89 1.96 2.18 1.73 1.11 1.09 7.36%
  YoY % -11.64% -3.57% -10.09% 26.01% 55.86% 1.83% -
  Horiz. % 153.21% 173.39% 179.82% 200.00% 158.72% 101.83% 100.00%
P/EPS 17.26 21.74 18.46 20.84 15.17 13.66 12.88 4.99%
  YoY % -20.61% 17.77% -11.42% 37.38% 11.05% 6.06% -
  Horiz. % 134.01% 168.79% 143.32% 161.80% 117.78% 106.06% 100.00%
EY 5.79 4.60 5.42 4.80 6.59 7.32 7.77 -4.78%
  YoY % 25.87% -15.13% 12.92% -27.16% -9.97% -5.79% -
  Horiz. % 74.52% 59.20% 69.76% 61.78% 84.81% 94.21% 100.00%
DY 1.20 1.17 1.31 0.72 0.96 1.35 1.38 -2.30%
  YoY % 2.56% -10.69% 81.94% -25.00% -28.89% -2.17% -
  Horiz. % 86.96% 84.78% 94.93% 52.17% 69.57% 97.83% 100.00%
P/NAPS 1.76 2.05 2.17 2.87 2.51 1.76 1.87 -1.00%
  YoY % -14.15% -5.53% -24.39% 14.34% 42.61% -5.88% -
  Horiz. % 94.12% 109.63% 116.04% 153.48% 134.22% 94.12% 100.00%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 23/06/20 26/06/19 20/06/18 20/06/17 01/06/16 29/06/15 19/06/14 -
Price 8.7700 8.5600 6.7100 8.3700 13.0400 6.7600 5.8100 -
P/RPS 1.76 1.89 1.73 2.20 1.80 1.12 1.09 8.31%
  YoY % -6.88% 9.25% -21.36% 22.22% 60.71% 2.75% -
  Horiz. % 161.47% 173.39% 158.72% 201.83% 165.14% 102.75% 100.00%
P/EPS 18.24 21.77 16.28 21.05 15.83 13.88 12.90 5.94%
  YoY % -16.21% 33.72% -22.66% 32.98% 14.05% 7.60% -
  Horiz. % 141.40% 168.76% 126.20% 163.18% 122.71% 107.60% 100.00%
EY 5.48 4.59 6.14 4.75 6.32 7.20 7.75 -5.61%
  YoY % 19.39% -25.24% 29.26% -24.84% -12.22% -7.10% -
  Horiz. % 70.71% 59.23% 79.23% 61.29% 81.55% 92.90% 100.00%
DY 1.14 1.17 1.49 0.72 0.92 1.33 1.38 -3.13%
  YoY % -2.56% -21.48% 106.94% -21.74% -30.83% -3.62% -
  Horiz. % 82.61% 84.78% 107.97% 52.17% 66.67% 96.38% 100.00%
P/NAPS 1.86 2.05 1.91 2.90 2.62 1.79 1.87 -0.09%
  YoY % -9.27% 7.33% -34.14% 10.69% 46.37% -4.28% -
  Horiz. % 99.47% 109.63% 102.14% 155.08% 140.11% 95.72% 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
 
 

454  479  533  468 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.19-0.015 
 FINTEC 0.10+0.01 
 VC 0.080.00 
 AT 0.095-0.005 
 MQTECH 0.08-0.01 
 DGB 0.050.00 
 MLAB 0.0550.00 
 AIRASIA 0.75+0.045 
 IRIS 0.275-0.015 
 LUSTER 0.135+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