Highlights

[SCIENTX] YoY Quarter Result on 2020-07-31 [#4]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 18-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2020
Quarter 31-Jul-2020  [#4]
Profit Trend QoQ -     104.02%    YoY -     6.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 954,629 938,765 733,154 646,065 561,057 452,498 415,401 14.86%
  YoY % 1.69% 28.04% 13.48% 15.15% 23.99% 8.93% -
  Horiz. % 229.81% 225.99% 176.49% 155.53% 135.06% 108.93% 100.00%
PBT 184,188 176,573 106,897 84,283 69,908 76,996 56,014 21.92%
  YoY % 4.31% 65.18% 26.83% 20.56% -9.21% 37.46% -
  Horiz. % 328.82% 315.23% 190.84% 150.47% 124.80% 137.46% 100.00%
Tax -35,387 -37,956 -17,664 -11,069 -15,377 -27,155 -6,186 33.70%
  YoY % 6.77% -114.88% -59.58% 28.02% 43.37% -338.98% -
  Horiz. % 572.05% 613.58% 285.55% 178.94% 248.58% 438.98% 100.00%
NP 148,801 138,617 89,233 73,214 54,531 49,841 49,828 19.98%
  YoY % 7.35% 55.34% 21.88% 34.26% 9.41% 0.03% -
  Horiz. % 298.63% 278.19% 179.08% 146.93% 109.44% 100.03% 100.00%
NP to SH 142,052 133,402 88,287 72,127 54,135 48,911 48,846 19.45%
  YoY % 6.48% 51.10% 22.40% 33.24% 10.68% 0.13% -
  Horiz. % 290.82% 273.11% 180.75% 147.66% 110.83% 100.13% 100.00%
Tax Rate 19.21 % 21.50 % 16.52 % 13.13 % 22.00 % 35.27 % 11.04 % 9.66%
  YoY % -10.65% 30.15% 25.82% -40.32% -37.62% 219.47% -
  Horiz. % 174.00% 194.75% 149.64% 118.93% 199.28% 319.47% 100.00%
Total Cost 805,828 800,148 643,921 572,851 506,526 402,657 365,573 14.07%
  YoY % 0.71% 24.26% 12.41% 13.09% 25.80% 10.14% -
  Horiz. % 220.43% 218.88% 176.14% 156.70% 138.56% 110.14% 100.00%
Net Worth 2,563,907 2,225,929 1,765,024 1,527,344 1,175,148 941,638 712,015 23.78%
  YoY % 15.18% 26.11% 15.56% 29.97% 24.80% 32.25% -
  Horiz. % 360.09% 312.62% 247.89% 214.51% 165.05% 132.25% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 67,063 51,526 48,892 48,029 22,997 29,355 28,745 15.15%
  YoY % 30.16% 5.39% 1.80% 108.85% -21.66% 2.12% -
  Horiz. % 233.30% 179.25% 170.09% 167.08% 80.00% 102.12% 100.00%
Div Payout % 47.21 % 38.62 % 55.38 % 66.59 % 42.48 % 60.02 % 58.85 % -3.60%
  YoY % 22.24% -30.26% -16.83% 56.76% -29.22% 1.99% -
  Horiz. % 80.22% 65.62% 94.10% 113.15% 72.18% 101.99% 100.00%
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 2,563,907 2,225,929 1,765,024 1,527,344 1,175,148 941,638 712,015 23.78%
  YoY % 15.18% 26.11% 15.56% 29.97% 24.80% 32.25% -
  Horiz. % 360.09% 312.62% 247.89% 214.51% 165.05% 132.25% 100.00%
NOSH 515,876 515,261 488,926 480,297 229,970 225,812 221,122 15.15%
  YoY % 0.12% 5.39% 1.80% 108.85% 1.84% 2.12% -
  Horiz. % 233.30% 233.02% 221.11% 217.21% 104.00% 102.12% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 15.59 % 14.77 % 12.17 % 11.33 % 9.72 % 11.01 % 12.00 % 4.45%
  YoY % 5.55% 21.36% 7.41% 16.56% -11.72% -8.25% -
  Horiz. % 129.92% 123.08% 101.42% 94.42% 81.00% 91.75% 100.00%
ROE 5.54 % 5.99 % 5.00 % 4.72 % 4.61 % 5.19 % 6.86 % -3.50%
  YoY % -7.51% 19.80% 5.93% 2.39% -11.18% -24.34% -
  Horiz. % 80.76% 87.32% 72.89% 68.80% 67.20% 75.66% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 185.05 182.19 149.95 134.51 243.97 200.39 187.86 -0.25%
  YoY % 1.57% 21.50% 11.48% -44.87% 21.75% 6.67% -
  Horiz. % 98.50% 96.98% 79.82% 71.60% 129.87% 106.67% 100.00%
EPS 27.54 25.89 18.06 15.02 23.54 21.66 22.09 3.74%
  YoY % 6.37% 43.36% 20.24% -36.19% 8.68% -1.95% -
  Horiz. % 124.67% 117.20% 81.76% 67.99% 106.56% 98.05% 100.00%
DPS 13.00 10.00 10.00 10.00 10.00 13.00 13.00 -
  YoY % 30.00% 0.00% 0.00% 0.00% -23.08% 0.00% -
  Horiz. % 100.00% 76.92% 76.92% 76.92% 76.92% 100.00% 100.00%
NAPS 4.9700 4.3200 3.6100 3.1800 5.1100 4.1700 3.2200 7.49%
  YoY % 15.05% 19.67% 13.52% -37.77% 22.54% 29.50% -
  Horiz. % 154.35% 134.16% 112.11% 98.76% 158.70% 129.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,864
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 184.70 181.63 141.85 125.00 108.55 87.55 80.37 14.86%
  YoY % 1.69% 28.04% 13.48% 15.15% 23.99% 8.93% -
  Horiz. % 229.81% 225.99% 176.50% 155.53% 135.06% 108.93% 100.00%
EPS 27.48 25.81 17.08 13.95 10.47 9.46 9.45 19.45%
  YoY % 6.47% 51.11% 22.44% 33.24% 10.68% 0.11% -
  Horiz. % 290.79% 273.12% 180.74% 147.62% 110.79% 100.11% 100.00%
DPS 12.98 9.97 9.46 9.29 4.45 5.68 5.56 15.16%
  YoY % 30.19% 5.39% 1.83% 108.76% -21.65% 2.16% -
  Horiz. % 233.45% 179.32% 170.14% 167.09% 80.04% 102.16% 100.00%
NAPS 4.9605 4.3066 3.4149 2.9550 2.2736 1.8218 1.3776 23.78%
  YoY % 15.18% 26.11% 15.56% 29.97% 24.80% 32.24% -
  Horiz. % 360.08% 312.62% 247.89% 214.50% 165.04% 132.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 9.1000 8.4200 7.9000 8.6600 12.7000 7.1000 5.6900 -
P/RPS 4.92 4.62 5.27 6.44 5.21 3.54 3.03 8.41%
  YoY % 6.49% -12.33% -18.17% 23.61% 47.18% 16.83% -
  Horiz. % 162.38% 152.48% 173.93% 212.54% 171.95% 116.83% 100.00%
P/EPS 33.05 32.52 43.75 57.67 53.95 32.78 25.76 4.24%
  YoY % 1.63% -25.67% -24.14% 6.90% 64.58% 27.25% -
  Horiz. % 128.30% 126.24% 169.84% 223.87% 209.43% 127.25% 100.00%
EY 3.03 3.07 2.29 1.73 1.85 3.05 3.88 -4.03%
  YoY % -1.30% 34.06% 32.37% -6.49% -39.34% -21.39% -
  Horiz. % 78.09% 79.12% 59.02% 44.59% 47.68% 78.61% 100.00%
DY 1.43 1.19 1.27 1.15 0.79 1.83 2.28 -7.47%
  YoY % 20.17% -6.30% 10.43% 45.57% -56.83% -19.74% -
  Horiz. % 62.72% 52.19% 55.70% 50.44% 34.65% 80.26% 100.00%
P/NAPS 1.83 1.95 2.19 2.72 2.49 1.70 1.77 0.56%
  YoY % -6.15% -10.96% -19.49% 9.24% 46.47% -3.95% -
  Horiz. % 103.39% 110.17% 123.73% 153.67% 140.68% 96.05% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 18/09/20 26/09/19 20/09/18 19/09/17 26/09/16 29/09/15 24/09/14 -
Price 9.5000 8.9400 8.5700 8.6000 6.3000 7.0500 6.9500 -
P/RPS 5.13 4.91 5.72 6.39 2.58 3.52 3.70 5.59%
  YoY % 4.48% -14.16% -10.49% 147.67% -26.70% -4.86% -
  Horiz. % 138.65% 132.70% 154.59% 172.70% 69.73% 95.14% 100.00%
P/EPS 34.50 34.53 47.46 57.27 26.76 32.55 31.46 1.55%
  YoY % -0.09% -27.24% -17.13% 114.01% -17.79% 3.46% -
  Horiz. % 109.66% 109.76% 150.86% 182.04% 85.06% 103.46% 100.00%
EY 2.90 2.90 2.11 1.75 3.74 3.07 3.18 -1.52%
  YoY % 0.00% 37.44% 20.57% -53.21% 21.82% -3.46% -
  Horiz. % 91.19% 91.19% 66.35% 55.03% 117.61% 96.54% 100.00%
DY 1.37 1.12 1.17 1.16 1.59 1.84 1.87 -5.05%
  YoY % 22.32% -4.27% 0.86% -27.04% -13.59% -1.60% -
  Horiz. % 73.26% 59.89% 62.57% 62.03% 85.03% 98.40% 100.00%
P/NAPS 1.91 2.07 2.37 2.70 1.23 1.69 2.16 -2.03%
  YoY % -7.73% -12.66% -12.22% 119.51% -27.22% -21.76% -
  Horiz. % 88.43% 95.83% 109.72% 125.00% 56.94% 78.24% 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
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. Music still loud at the GLOVES party gloveharicut
5. SUPERMAX - BEYOND GLOVES !!! freetospeak
6. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
PARTNERS & BROKERS