Highlights

[SCIENTX] YoY TTM 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 -     -1.92%    YoY -     15.03%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 3,502,737 3,041,835 2,539,678 2,318,143 2,092,421 1,764,587 1,546,314 14.59%
  YoY % 15.15% 19.77% 9.56% 10.79% 18.58% 14.12% -
  Horiz. % 226.52% 196.72% 164.24% 149.91% 135.32% 114.12% 100.00%
PBT 536,647 380,912 339,044 303,593 313,420 199,980 170,470 21.04%
  YoY % 40.88% 12.35% 11.68% -3.14% 56.73% 17.31% -
  Horiz. % 314.80% 223.45% 198.89% 178.09% 183.86% 117.31% 100.00%
Tax -128,805 -84,388 -61,029 -62,335 -71,543 -37,897 -37,522 22.80%
  YoY % -52.63% -38.28% 2.10% 12.87% -88.78% -1.00% -
  Horiz. % 343.28% 224.90% 162.65% 166.13% 190.67% 101.00% 100.00%
NP 407,842 296,524 278,015 241,258 241,877 162,083 132,948 20.52%
  YoY % 37.54% 6.66% 15.24% -0.26% 49.23% 21.91% -
  Horiz. % 306.77% 223.04% 209.12% 181.47% 181.93% 121.91% 100.00%
NP to SH 381,464 288,582 273,646 237,881 235,641 158,125 129,871 19.65%
  YoY % 32.19% 5.46% 15.03% 0.95% 49.02% 21.76% -
  Horiz. % 293.73% 222.21% 210.71% 183.17% 181.44% 121.76% 100.00%
Tax Rate 24.00 % 22.15 % 18.00 % 20.53 % 22.83 % 18.95 % 22.01 % 1.45%
  YoY % 8.35% 23.06% -12.32% -10.07% 20.47% -13.90% -
  Horiz. % 109.04% 100.64% 81.78% 93.28% 103.73% 86.10% 100.00%
Total Cost 3,094,895 2,745,311 2,261,663 2,076,885 1,850,544 1,602,504 1,413,366 13.94%
  YoY % 12.73% 21.38% 8.90% 12.23% 15.48% 13.38% -
  Horiz. % 218.97% 194.24% 160.02% 146.95% 130.93% 113.38% 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 103,113 99,823 96,922 50,820 56,721 49,073 59,276 9.66%
  YoY % 3.30% 2.99% 90.72% -10.41% 15.59% -17.21% -
  Horiz. % 173.95% 168.40% 163.51% 85.73% 95.69% 82.79% 100.00%
Div Payout % 27.03 % 34.59 % 35.42 % 21.36 % 24.07 % 31.03 % 45.64 % -8.35%
  YoY % -21.86% -2.34% 65.82% -11.26% -22.43% -32.01% -
  Horiz. % 59.22% 75.79% 77.61% 46.80% 52.74% 67.99% 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 11.64 % 9.75 % 10.95 % 10.41 % 11.56 % 9.19 % 8.60 % 5.17%
  YoY % 19.38% -10.96% 5.19% -9.95% 25.79% 6.86% -
  Horiz. % 135.35% 113.37% 127.33% 121.05% 134.42% 106.86% 100.00%
ROE 15.67 % 13.59 % 15.95 % 17.75 % 20.75 % 18.57 % 18.94 % -3.11%
  YoY % 15.31% -14.80% -10.14% -14.46% 11.74% -1.95% -
  Horiz. % 82.73% 71.75% 84.21% 93.72% 109.56% 98.05% 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 678.99 597.25 519.44 499.90 917.52 781.29 699.10 -0.48%
  YoY % 13.69% 14.98% 3.91% -45.52% 17.44% 11.76% -
  Horiz. % 97.12% 85.43% 74.30% 71.51% 131.24% 111.76% 100.00%
EPS 73.94 56.66 55.97 51.30 103.33 70.01 58.72 3.91%
  YoY % 30.50% 1.23% 9.10% -50.35% 47.59% 19.23% -
  Horiz. % 125.92% 96.49% 95.32% 87.36% 175.97% 119.23% 100.00%
DPS 20.00 19.60 20.00 10.96 25.00 21.73 27.00 -4.87%
  YoY % 2.04% -2.00% 82.48% -56.16% 15.05% -19.52% -
  Horiz. % 74.07% 72.59% 74.07% 40.59% 92.59% 80.48% 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 678.99 589.64 492.30 449.36 405.60 342.06 299.74 14.59%
  YoY % 15.15% 19.77% 9.56% 10.79% 18.58% 14.12% -
  Horiz. % 226.53% 196.72% 164.24% 149.92% 135.32% 114.12% 100.00%
EPS 73.94 55.94 53.04 46.11 45.68 30.65 25.17 19.65%
  YoY % 32.18% 5.47% 15.03% 0.94% 49.04% 21.77% -
  Horiz. % 293.76% 222.25% 210.73% 183.19% 181.49% 121.77% 100.00%
DPS 20.00 19.35 18.79 9.85 11.00 9.51 11.49 9.67%
  YoY % 3.36% 2.98% 90.76% -10.45% 15.67% -17.23% -
  Horiz. % 174.06% 168.41% 163.53% 85.73% 95.74% 82.77% 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 1.22 1.43 1.47 1.66 1.36 0.85 0.83 6.62%
  YoY % -14.69% -2.72% -11.45% 22.06% 60.00% 2.41% -
  Horiz. % 146.99% 172.29% 177.11% 200.00% 163.86% 102.41% 100.00%
P/EPS 11.22 15.09 13.60 16.16 12.10 9.50 9.88 2.14%
  YoY % -25.65% 10.96% -15.84% 33.55% 27.37% -3.85% -
  Horiz. % 113.56% 152.73% 137.65% 163.56% 122.47% 96.15% 100.00%
EY 8.91 6.63 7.35 6.19 8.27 10.53 10.12 -2.10%
  YoY % 34.39% -9.80% 18.74% -25.15% -21.46% 4.05% -
  Horiz. % 88.04% 65.51% 72.63% 61.17% 81.72% 104.05% 100.00%
DY 2.41 2.29 2.63 1.32 2.00 3.27 4.66 -10.40%
  YoY % 5.24% -12.93% 99.24% -34.00% -38.84% -29.83% -
  Horiz. % 51.72% 49.14% 56.44% 28.33% 42.92% 70.17% 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 8.3400 13.0400 6.7600 5.8100 -
P/RPS 1.29 1.43 1.29 1.67 1.42 0.87 0.83 7.62%
  YoY % -9.79% 10.85% -22.75% 17.61% 63.22% 4.82% -
  Horiz. % 155.42% 172.29% 155.42% 201.20% 171.08% 104.82% 100.00%
P/EPS 11.86 15.11 11.99 16.26 12.62 9.66 9.90 3.05%
  YoY % -21.51% 26.02% -26.26% 28.84% 30.64% -2.42% -
  Horiz. % 119.80% 152.63% 121.11% 164.24% 127.47% 97.58% 100.00%
EY 8.43 6.62 8.34 6.15 7.92 10.36 10.11 -2.98%
  YoY % 27.34% -20.62% 35.61% -22.35% -23.55% 2.47% -
  Horiz. % 83.38% 65.48% 82.49% 60.83% 78.34% 102.47% 100.00%
DY 2.28 2.29 2.98 1.31 1.92 3.21 4.65 -11.19%
  YoY % -0.44% -23.15% 127.48% -31.77% -40.19% -30.97% -
  Horiz. % 49.03% 49.25% 64.09% 28.17% 41.29% 69.03% 100.00%
P/NAPS 1.86 2.05 1.91 2.89 2.62 1.79 1.87 -0.09%
  YoY % -9.27% 7.33% -33.91% 10.31% 46.37% -4.28% -
  Horiz. % 99.47% 109.63% 102.14% 154.55% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

659  376  458  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.05+0.005 
 FINTEC 0.135+0.035 
 BORNOIL 0.05+0.005 
 BIOHLDG 0.33+0.045 
 XOX 0.26+0.015 
 DGB 0.08+0.01 
 BAHVEST 0.675+0.18 
 VSOLAR-WB 0.03+0.01 
 MLAB 0.075+0.01 
 LAMBO 0.055+0.005 

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