Highlights

[SCIENTX] YoY 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 -     -10.07%    YoY -     -8.06%
Quarter Report


View:


Show?  YoY % Horiz. %

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 772,229 828,457 600,179 636,154 543,896 455,250 426,770 10.38%
  YoY % -6.79% 38.03% -5.66% 16.96% 19.47% 6.67% -
  Horiz. % 180.95% 194.12% 140.63% 149.06% 127.44% 106.67% 100.00%
PBT 104,740 101,433 76,818 85,440 75,791 56,505 48,077 13.84%
  YoY % 3.26% 32.04% -10.09% 12.73% 34.13% 17.53% -
  Horiz. % 217.86% 210.98% 159.78% 177.71% 157.65% 117.53% 100.00%
Tax -28,706 -25,252 -14,320 -18,019 -13,160 -12,555 -10,912 17.48%
  YoY % -13.68% -76.34% 20.53% -36.92% -4.82% -15.06% -
  Horiz. % 263.07% 231.41% 131.23% 165.13% 120.60% 115.06% 100.00%
NP 76,034 76,181 62,498 67,421 62,631 43,950 37,165 12.66%
  YoY % -0.19% 21.89% -7.30% 7.65% 42.51% 18.26% -
  Horiz. % 204.58% 204.98% 168.16% 181.41% 168.52% 118.26% 100.00%
NP to SH 69,626 72,884 61,136 66,497 61,255 42,958 36,341 11.43%
  YoY % -4.47% 19.22% -8.06% 8.56% 42.59% 18.21% -
  Horiz. % 191.59% 200.56% 168.23% 182.98% 168.56% 118.21% 100.00%
Tax Rate 27.41 % 24.90 % 18.64 % 21.09 % 17.36 % 22.22 % 22.70 % 3.19%
  YoY % 10.08% 33.58% -11.62% 21.49% -21.87% -2.11% -
  Horiz. % 120.75% 109.69% 82.11% 92.91% 76.48% 97.89% 100.00%
Total Cost 696,195 752,276 537,681 568,733 481,265 411,300 389,605 10.15%
  YoY % -7.45% 39.91% -5.46% 18.17% 17.01% 5.57% -
  Horiz. % 178.69% 193.09% 138.01% 145.98% 123.53% 105.57% 100.00%
Net Worth 2,434,938 2,123,822 1,716,132 1,340,141 1,135,703 851,480 685,679 23.49%
  YoY % 14.65% 23.76% 28.06% 18.00% 33.38% 24.18% -
  Horiz. % 355.11% 309.74% 250.28% 195.45% 165.63% 124.18% 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 27,823 27,366 20,327 17,694 19.50%
  YoY % 1.29% 4.17% 75.73% 1.67% 34.63% 14.88% -
  Horiz. % 291.54% 287.83% 276.31% 157.24% 154.66% 114.88% 100.00%
Div Payout % 74.09 % 69.88 % 79.97 % 41.84 % 44.68 % 47.32 % 48.69 % 7.24%
  YoY % 6.02% -12.62% 91.13% -6.36% -5.58% -2.81% -
  Horiz. % 152.17% 143.52% 164.24% 85.93% 91.76% 97.19% 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 1,340,141 1,135,703 851,480 685,679 23.49%
  YoY % 14.65% 23.76% 28.06% 18.00% 33.38% 24.18% -
  Horiz. % 355.11% 309.74% 250.28% 195.45% 165.63% 124.18% 100.00%
NOSH 515,876 509,310 488,926 463,716 228,052 225,856 221,186 15.14%
  YoY % 1.29% 4.17% 5.44% 103.34% 0.97% 2.11% -
  Horiz. % 233.23% 230.26% 221.05% 209.65% 103.10% 102.11% 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 9.85 % 9.20 % 10.41 % 10.60 % 11.52 % 9.65 % 8.71 % 2.07%
  YoY % 7.07% -11.62% -1.79% -7.99% 19.38% 10.79% -
  Horiz. % 113.09% 105.63% 119.52% 121.70% 132.26% 110.79% 100.00%
ROE 2.86 % 3.43 % 3.56 % 4.96 % 5.39 % 5.05 % 5.30 % -9.76%
  YoY % -16.62% -3.65% -28.23% -7.98% 6.73% -4.72% -
  Horiz. % 53.96% 64.72% 67.17% 93.58% 101.70% 95.28% 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 149.69 162.66 122.75 137.19 238.50 201.57 192.95 -4.14%
  YoY % -7.97% 32.51% -10.53% -42.48% 18.32% 4.47% -
  Horiz. % 77.58% 84.30% 63.62% 71.10% 123.61% 104.47% 100.00%
EPS 13.50 14.31 12.50 14.34 26.86 19.02 16.43 -3.22%
  YoY % -5.66% 14.48% -12.83% -46.61% 41.22% 15.76% -
  Horiz. % 82.17% 87.10% 76.08% 87.28% 163.48% 115.76% 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 149.69 160.59 116.34 123.32 105.43 88.25 82.73 10.38%
  YoY % -6.79% 38.04% -5.66% 16.97% 19.47% 6.67% -
  Horiz. % 180.94% 194.11% 140.63% 149.06% 127.44% 106.67% 100.00%
EPS 13.50 14.13 11.85 12.89 11.87 8.33 7.04 11.45%
  YoY % -4.46% 19.24% -8.07% 8.59% 42.50% 18.32% -
  Horiz. % 191.76% 200.71% 168.32% 183.10% 168.61% 118.32% 100.00%
DPS 10.00 9.87 9.48 5.39 5.30 3.94 3.43 19.50%
  YoY % 1.32% 4.11% 75.88% 1.70% 34.52% 14.87% -
  Horiz. % 291.55% 287.76% 276.38% 157.14% 154.52% 114.87% 100.00%
NAPS 4.7200 4.1169 3.3266 2.5978 2.2015 1.6506 1.3292 23.49%
  YoY % 14.65% 23.76% 28.05% 18.00% 33.38% 24.18% -
  Horiz. % 355.10% 309.73% 250.27% 195.44% 165.63% 124.18% 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 5.54 5.26 6.20 6.04 5.24 3.30 3.01 10.69%
  YoY % 5.32% -15.16% 2.65% 15.27% 58.79% 9.63% -
  Horiz. % 184.05% 174.75% 205.98% 200.66% 174.09% 109.63% 100.00%
P/EPS 61.50 59.75 60.86 57.81 46.54 34.96 35.30 9.68%
  YoY % 2.93% -1.82% 5.28% 24.22% 33.12% -0.96% -
  Horiz. % 174.22% 169.26% 172.41% 163.77% 131.84% 99.04% 100.00%
EY 1.63 1.67 1.64 1.73 2.15 2.86 2.83 -8.78%
  YoY % -2.40% 1.83% -5.20% -19.53% -24.83% 1.06% -
  Horiz. % 57.60% 59.01% 57.95% 61.13% 75.97% 101.06% 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 5.86 5.26 5.47 6.10 5.47 3.35 3.01 11.73%
  YoY % 11.41% -3.84% -10.33% 11.52% 63.28% 11.30% -
  Horiz. % 194.68% 174.75% 181.73% 202.66% 181.73% 111.30% 100.00%
P/EPS 64.98 59.82 53.66 58.37 48.55 35.54 35.36 10.66%
  YoY % 8.63% 11.48% -8.07% 20.23% 36.61% 0.51% -
  Horiz. % 183.77% 169.17% 151.75% 165.07% 137.30% 100.51% 100.00%
EY 1.54 1.67 1.86 1.71 2.06 2.81 2.83 -9.64%
  YoY % -7.78% -10.22% 8.77% -16.99% -26.69% -0.71% -
  Horiz. % 54.42% 59.01% 65.72% 60.42% 72.79% 99.29% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

655  364  454  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.055+0.01 
 BORNOIL 0.05+0.005 
 FINTEC 0.13+0.03 
 BIOHLDG 0.33+0.045 
 XOX 0.25+0.005 
 DGB 0.08+0.01 
 VSOLAR-WB 0.03+0.01 
 MLAB 0.075+0.01 
 BAHVEST 0.66+0.165 
 LAMBO 0.050.00 

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