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
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 828,457 600,179 636,154 543,896 455,250 426,770 345,102 15.71%
  YoY % 38.03% -5.66% 16.96% 19.47% 6.67% 23.66% -
  Horiz. % 240.06% 173.91% 184.34% 157.60% 131.92% 123.66% 100.00%
PBT 101,433 76,818 85,440 75,791 56,505 48,077 38,239 17.65%
  YoY % 32.04% -10.09% 12.73% 34.13% 17.53% 25.73% -
  Horiz. % 265.26% 200.89% 223.44% 198.20% 147.77% 125.73% 100.00%
Tax -25,252 -14,320 -18,019 -13,160 -12,555 -10,912 -8,292 20.38%
  YoY % -76.34% 20.53% -36.92% -4.82% -15.06% -31.60% -
  Horiz. % 304.53% 172.70% 217.31% 158.71% 151.41% 131.60% 100.00%
NP 76,181 62,498 67,421 62,631 43,950 37,165 29,947 16.83%
  YoY % 21.89% -7.30% 7.65% 42.51% 18.26% 24.10% -
  Horiz. % 254.39% 208.70% 225.13% 209.14% 146.76% 124.10% 100.00%
NP to SH 72,884 61,136 66,497 61,255 42,958 36,341 29,535 16.24%
  YoY % 19.22% -8.06% 8.56% 42.59% 18.21% 23.04% -
  Horiz. % 246.77% 207.00% 225.15% 207.40% 145.45% 123.04% 100.00%
Tax Rate 24.90 % 18.64 % 21.09 % 17.36 % 22.22 % 22.70 % 21.68 % 2.33%
  YoY % 33.58% -11.62% 21.49% -21.87% -2.11% 4.70% -
  Horiz. % 114.85% 85.98% 97.28% 80.07% 102.49% 104.70% 100.00%
Total Cost 752,276 537,681 568,733 481,265 411,300 389,605 315,155 15.60%
  YoY % 39.91% -5.46% 18.17% 17.01% 5.57% 23.62% -
  Horiz. % 238.70% 170.61% 180.46% 152.71% 130.51% 123.62% 100.00%
Net Worth 2,123,822 1,716,132 1,340,141 1,135,703 851,480 685,679 585,107 23.96%
  YoY % 23.76% 28.06% 18.00% 33.38% 24.18% 17.19% -
  Horiz. % 362.98% 293.30% 229.04% 194.10% 145.53% 117.19% 100.00%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div 50,931 48,892 27,823 27,366 20,327 17,694 15,057 22.51%
  YoY % 4.17% 75.73% 1.67% 34.63% 14.88% 17.51% -
  Horiz. % 338.23% 324.70% 184.77% 181.74% 134.99% 117.51% 100.00%
Div Payout % 69.88 % 79.97 % 41.84 % 44.68 % 47.32 % 48.69 % 50.98 % 5.39%
  YoY % -12.62% 91.13% -6.36% -5.58% -2.81% -4.49% -
  Horiz. % 137.07% 156.87% 82.07% 87.64% 92.82% 95.51% 100.00%
Equity
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 2,123,822 1,716,132 1,340,141 1,135,703 851,480 685,679 585,107 23.96%
  YoY % 23.76% 28.06% 18.00% 33.38% 24.18% 17.19% -
  Horiz. % 362.98% 293.30% 229.04% 194.10% 145.53% 117.19% 100.00%
NOSH 509,310 488,926 463,716 228,052 225,856 221,186 215,112 15.44%
  YoY % 4.17% 5.44% 103.34% 0.97% 2.11% 2.82% -
  Horiz. % 236.76% 227.29% 215.57% 106.02% 104.99% 102.82% 100.00%
Ratio Analysis
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 9.20 % 10.41 % 10.60 % 11.52 % 9.65 % 8.71 % 8.68 % 0.97%
  YoY % -11.62% -1.79% -7.99% 19.38% 10.79% 0.35% -
  Horiz. % 105.99% 119.93% 122.12% 132.72% 111.18% 100.35% 100.00%
ROE 3.43 % 3.56 % 4.96 % 5.39 % 5.05 % 5.30 % 5.05 % -6.24%
  YoY % -3.65% -28.23% -7.98% 6.73% -4.72% 4.95% -
  Horiz. % 67.92% 70.50% 98.22% 106.73% 100.00% 104.95% 100.00%
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 162.66 122.75 137.19 238.50 201.57 192.95 160.43 0.23%
  YoY % 32.51% -10.53% -42.48% 18.32% 4.47% 20.27% -
  Horiz. % 101.39% 76.51% 85.51% 148.66% 125.64% 120.27% 100.00%
EPS 14.31 12.50 14.34 26.86 19.02 16.43 13.73 0.69%
  YoY % 14.48% -12.83% -46.61% 41.22% 15.76% 19.66% -
  Horiz. % 104.22% 91.04% 104.44% 195.63% 138.53% 119.66% 100.00%
DPS 10.00 10.00 6.00 12.00 9.00 8.00 7.00 6.12%
  YoY % 0.00% 66.67% -50.00% 33.33% 12.50% 14.29% -
  Horiz. % 142.86% 142.86% 85.71% 171.43% 128.57% 114.29% 100.00%
NAPS 4.1700 3.5100 2.8900 4.9800 3.7700 3.1000 2.7200 7.38%
  YoY % 18.80% 21.45% -41.97% 32.10% 21.61% 13.97% -
  Horiz. % 153.31% 129.04% 106.25% 183.09% 138.60% 113.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 160.59 116.34 123.32 105.43 88.25 82.73 66.90 15.71%
  YoY % 38.04% -5.66% 16.97% 19.47% 6.67% 23.66% -
  Horiz. % 240.04% 173.90% 184.33% 157.59% 131.91% 123.66% 100.00%
EPS 14.13 11.85 12.89 11.87 8.33 7.04 5.73 16.23%
  YoY % 19.24% -8.07% 8.59% 42.50% 18.32% 22.86% -
  Horiz. % 246.60% 206.81% 224.96% 207.16% 145.38% 122.86% 100.00%
DPS 9.87 9.48 5.39 5.30 3.94 3.43 2.92 22.49%
  YoY % 4.11% 75.88% 1.70% 34.52% 14.87% 17.47% -
  Horiz. % 338.01% 324.66% 184.59% 181.51% 134.93% 117.47% 100.00%
NAPS 4.1169 3.3266 2.5978 2.2015 1.6506 1.3292 1.1342 23.96%
  YoY % 23.76% 28.05% 18.00% 33.38% 24.18% 17.19% -
  Horiz. % 362.98% 293.30% 229.04% 194.10% 145.53% 117.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 8.5500 7.6100 8.2900 12.5000 6.6500 5.8000 3.5800 -
P/RPS 5.26 6.20 6.04 5.24 3.30 3.01 2.23 15.37%
  YoY % -15.16% 2.65% 15.27% 58.79% 9.63% 34.98% -
  Horiz. % 235.87% 278.03% 270.85% 234.98% 147.98% 134.98% 100.00%
P/EPS 59.75 60.86 57.81 46.54 34.96 35.30 26.07 14.82%
  YoY % -1.82% 5.28% 24.22% 33.12% -0.96% 35.40% -
  Horiz. % 229.19% 233.45% 221.75% 178.52% 134.10% 135.40% 100.00%
EY 1.67 1.64 1.73 2.15 2.86 2.83 3.84 -12.95%
  YoY % 1.83% -5.20% -19.53% -24.83% 1.06% -26.30% -
  Horiz. % 43.49% 42.71% 45.05% 55.99% 74.48% 73.70% 100.00%
DY 1.17 1.31 0.72 0.96 1.35 1.38 1.96 -8.24%
  YoY % -10.69% 81.94% -25.00% -28.89% -2.17% -29.59% -
  Horiz. % 59.69% 66.84% 36.73% 48.98% 68.88% 70.41% 100.00%
P/NAPS 2.05 2.17 2.87 2.51 1.76 1.87 1.32 7.61%
  YoY % -5.53% -24.39% 14.34% 42.61% -5.88% 41.67% -
  Horiz. % 155.30% 164.39% 217.42% 190.15% 133.33% 141.67% 100.00%
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 26/06/19 20/06/18 20/06/17 01/06/16 29/06/15 19/06/14 25/06/13 -
Price 8.5600 6.7100 8.3700 13.0400 6.7600 5.8100 5.0400 -
P/RPS 5.26 5.47 6.10 5.47 3.35 3.01 3.14 8.97%
  YoY % -3.84% -10.33% 11.52% 63.28% 11.30% -4.14% -
  Horiz. % 167.52% 174.20% 194.27% 174.20% 106.69% 95.86% 100.00%
P/EPS 59.82 53.66 58.37 48.55 35.54 35.36 36.71 8.47%
  YoY % 11.48% -8.07% 20.23% 36.61% 0.51% -3.68% -
  Horiz. % 162.95% 146.17% 159.00% 132.25% 96.81% 96.32% 100.00%
EY 1.67 1.86 1.71 2.06 2.81 2.83 2.72 -7.80%
  YoY % -10.22% 8.77% -16.99% -26.69% -0.71% 4.04% -
  Horiz. % 61.40% 68.38% 62.87% 75.74% 103.31% 104.04% 100.00%
DY 1.17 1.49 0.72 0.92 1.33 1.38 1.39 -2.83%
  YoY % -21.48% 106.94% -21.74% -30.83% -3.62% -0.72% -
  Horiz. % 84.17% 107.19% 51.80% 66.19% 95.68% 99.28% 100.00%
P/NAPS 2.05 1.91 2.90 2.62 1.79 1.87 1.85 1.72%
  YoY % 7.33% -34.14% 10.69% 46.37% -4.28% 1.08% -
  Horiz. % 110.81% 103.24% 156.76% 141.62% 96.76% 101.08% 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
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+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