Highlights

[SCIENTX] YoY Quarter Result on 2018-10-31 [#1]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 28-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 31-Oct-2018  [#1]
Profit Trend QoQ -     -39.21%    YoY -     -25.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 877,365 713,639 658,682 534,684 550,598 431,071 364,811 15.74%
  YoY % 22.94% 8.34% 23.19% -2.89% 27.73% 18.16% -
  Horiz. % 240.50% 195.62% 180.55% 146.56% 150.93% 118.16% 100.00%
PBT 115,844 72,538 92,566 66,413 80,780 40,163 37,776 20.52%
  YoY % 59.70% -21.64% 39.38% -17.79% 101.13% 6.32% -
  Horiz. % 306.66% 192.02% 245.04% 175.81% 213.84% 106.32% 100.00%
Tax -28,397 -17,196 -19,171 -13,426 -18,027 -8,971 -7,941 23.65%
  YoY % -65.14% 10.30% -42.79% 25.52% -100.95% -12.97% -
  Horiz. % 357.60% 216.55% 241.42% 169.07% 227.01% 112.97% 100.00%
NP 87,447 55,342 73,395 52,987 62,753 31,192 29,835 19.62%
  YoY % 58.01% -24.60% 38.52% -15.56% 101.18% 4.55% -
  Horiz. % 293.10% 185.49% 246.00% 177.60% 210.33% 104.55% 100.00%
NP to SH 80,962 53,666 72,402 52,057 60,853 30,267 29,343 18.42%
  YoY % 50.86% -25.88% 39.08% -14.45% 101.05% 3.15% -
  Horiz. % 275.92% 182.89% 246.74% 177.41% 207.39% 103.15% 100.00%
Tax Rate 24.51 % 23.71 % 20.71 % 20.22 % 22.32 % 22.34 % 21.02 % 2.59%
  YoY % 3.37% 14.49% 2.42% -9.41% -0.09% 6.28% -
  Horiz. % 116.60% 112.80% 98.53% 96.19% 106.18% 106.28% 100.00%
Total Cost 789,918 658,297 585,287 481,697 487,845 399,879 334,976 15.36%
  YoY % 19.99% 12.47% 21.51% -1.26% 22.00% 19.38% -
  Horiz. % 235.81% 196.52% 174.73% 143.80% 145.64% 119.38% 100.00%
Net Worth 2,308,371 1,823,695 1,605,708 1,227,846 1,007,440 767,176 636,833 23.93%
  YoY % 26.58% 13.58% 30.77% 21.88% 31.32% 20.47% -
  Horiz. % 362.48% 286.37% 252.14% 192.80% 158.20% 120.47% 100.00%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 2,308,371 1,823,695 1,605,708 1,227,846 1,007,440 767,176 636,833 23.93%
  YoY % 26.58% 13.58% 30.77% 21.88% 31.32% 20.47% -
  Horiz. % 362.48% 286.37% 252.14% 192.80% 158.20% 120.47% 100.00%
NOSH 515,261 488,926 483,647 459,867 225,883 221,088 221,122 15.13%
  YoY % 5.39% 1.09% 5.17% 103.59% 2.17% -0.02% -
  Horiz. % 233.02% 221.11% 218.72% 207.97% 102.15% 99.98% 100.00%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 9.97 % 7.75 % 11.14 % 9.91 % 11.40 % 7.24 % 8.18 % 3.35%
  YoY % 28.65% -30.43% 12.41% -13.07% 57.46% -11.49% -
  Horiz. % 121.88% 94.74% 136.19% 121.15% 139.36% 88.51% 100.00%
ROE 3.51 % 2.94 % 4.51 % 4.24 % 6.04 % 3.95 % 4.61 % -4.44%
  YoY % 19.39% -34.81% 6.37% -29.80% 52.91% -14.32% -
  Horiz. % 76.14% 63.77% 97.83% 91.97% 131.02% 85.68% 100.00%
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 170.28 145.96 136.19 116.27 243.75 194.98 164.98 0.53%
  YoY % 16.66% 7.17% 17.13% -52.30% 25.01% 18.18% -
  Horiz. % 103.21% 88.47% 82.55% 70.48% 147.75% 118.18% 100.00%
EPS 15.71 10.98 14.97 11.32 26.94 13.69 13.27 2.85%
  YoY % 43.08% -26.65% 32.24% -57.98% 96.79% 3.17% -
  Horiz. % 118.39% 82.74% 112.81% 85.31% 203.01% 103.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.4800 3.7300 3.3200 2.6700 4.4600 3.4700 2.8800 7.64%
  YoY % 20.11% 12.35% 24.34% -40.13% 28.53% 20.49% -
  Horiz. % 155.56% 129.51% 115.28% 92.71% 154.86% 120.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 170.07 138.34 127.68 103.65 106.73 83.56 70.72 15.74%
  YoY % 22.94% 8.35% 23.18% -2.89% 27.73% 18.16% -
  Horiz. % 240.48% 195.62% 180.54% 146.56% 150.92% 118.16% 100.00%
EPS 15.69 10.40 14.03 10.09 11.80 5.87 5.69 18.41%
  YoY % 50.87% -25.87% 39.05% -14.49% 101.02% 3.16% -
  Horiz. % 275.75% 182.78% 246.57% 177.33% 207.38% 103.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.4747 3.5351 3.1126 2.3801 1.9529 1.4871 1.2345 23.93%
  YoY % 26.58% 13.57% 30.78% 21.88% 31.32% 20.46% -
  Horiz. % 362.47% 286.36% 252.13% 192.80% 158.19% 120.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 9.2000 8.5900 8.9000 6.5200 7.6600 7.1500 5.6300 -
P/RPS 5.40 5.89 6.53 5.61 3.14 3.67 3.41 7.96%
  YoY % -8.32% -9.80% 16.40% 78.66% -14.44% 7.62% -
  Horiz. % 158.36% 172.73% 191.50% 164.52% 92.08% 107.62% 100.00%
P/EPS 58.55 78.26 59.45 57.60 28.43 52.23 42.43 5.51%
  YoY % -25.19% 31.64% 3.21% 102.60% -45.57% 23.10% -
  Horiz. % 137.99% 184.44% 140.11% 135.75% 67.00% 123.10% 100.00%
EY 1.71 1.28 1.68 1.74 3.52 1.91 2.36 -5.23%
  YoY % 33.59% -23.81% -3.45% -50.57% 84.29% -19.07% -
  Horiz. % 72.46% 54.24% 71.19% 73.73% 149.15% 80.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.05 2.30 2.68 2.44 1.72 2.06 1.95 0.84%
  YoY % -10.87% -14.18% 9.84% 41.86% -16.50% 5.64% -
  Horiz. % 105.13% 117.95% 137.44% 125.13% 88.21% 105.64% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 17/12/19 28/12/18 06/12/17 15/12/16 17/12/15 17/12/14 17/12/13 -
Price 9.5300 9.1500 8.5800 6.9100 9.1500 6.8400 5.6100 -
P/RPS 5.60 6.27 6.30 5.94 3.75 3.51 3.40 8.67%
  YoY % -10.69% -0.48% 6.06% 58.40% 6.84% 3.24% -
  Horiz. % 164.71% 184.41% 185.29% 174.71% 110.29% 103.24% 100.00%
P/EPS 60.65 83.36 57.31 61.04 33.96 49.96 42.28 6.19%
  YoY % -27.24% 45.45% -6.11% 79.74% -32.03% 18.16% -
  Horiz. % 143.45% 197.16% 135.55% 144.37% 80.32% 118.16% 100.00%
EY 1.65 1.20 1.74 1.64 2.94 2.00 2.37 -5.85%
  YoY % 37.50% -31.03% 6.10% -44.22% 47.00% -15.61% -
  Horiz. % 69.62% 50.63% 73.42% 69.20% 124.05% 84.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.13 2.45 2.58 2.59 2.05 1.97 1.95 1.48%
  YoY % -13.06% -5.04% -0.39% 26.34% 4.06% 1.03% -
  Horiz. % 109.23% 125.64% 132.31% 132.82% 105.13% 101.03% 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