Highlights

[SCIENTX] YoY TTM Result on 2020-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 11-Mar-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2020
Quarter 31-Jan-2020  [#2]
Profit Trend QoQ -     6.57%    YoY -     38.97%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 3,558,965 2,813,557 2,575,653 2,225,885 2,003,775 1,736,107 1,464,646 15.94%
  YoY % 26.49% 9.24% 15.71% 11.08% 15.42% 18.53% -
  Horiz. % 242.99% 192.10% 175.85% 151.97% 136.81% 118.53% 100.00%
PBT 533,340 356,297 347,666 293,944 294,134 191,552 160,632 22.13%
  YoY % 49.69% 2.48% 18.28% -0.06% 53.55% 19.25% -
  Horiz. % 332.03% 221.81% 216.44% 182.99% 183.11% 119.25% 100.00%
Tax -125,351 -73,456 -64,728 -57,476 -70,938 -36,254 -34,902 23.74%
  YoY % -70.65% -13.48% -12.62% 18.98% -95.67% -3.87% -
  Horiz. % 359.15% 210.46% 185.46% 164.68% 203.25% 103.87% 100.00%
NP 407,989 282,841 282,938 236,468 223,196 155,298 125,730 21.66%
  YoY % 44.25% -0.03% 19.65% 5.95% 43.72% 23.52% -
  Horiz. % 324.50% 224.96% 225.04% 188.08% 177.52% 123.52% 100.00%
NP to SH 384,722 276,834 279,007 232,639 217,344 151,508 123,065 20.91%
  YoY % 38.97% -0.78% 19.93% 7.04% 43.45% 23.11% -
  Horiz. % 312.62% 224.95% 226.72% 189.04% 176.61% 123.11% 100.00%
Tax Rate 23.50 % 20.62 % 18.62 % 19.55 % 24.12 % 18.93 % 21.73 % 1.31%
  YoY % 13.97% 10.74% -4.76% -18.95% 27.42% -12.89% -
  Horiz. % 108.15% 94.89% 85.69% 89.97% 111.00% 87.11% 100.00%
Total Cost 3,150,976 2,530,716 2,292,715 1,989,417 1,780,579 1,580,809 1,338,916 15.32%
  YoY % 24.51% 10.38% 15.25% 11.73% 12.64% 18.07% -
  Horiz. % 235.34% 189.01% 171.24% 148.58% 132.99% 118.07% 100.00%
Net Worth 2,356,091 1,843,805 1,635,984 1,272,444 1,044,624 807,717 650,096 23.93%
  YoY % 27.78% 12.70% 28.57% 21.81% 29.33% 24.25% -
  Horiz. % 362.42% 283.62% 251.65% 195.73% 160.69% 124.25% 100.00%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 102,457 97,785 75,852 50,363 49,682 46,440 56,639 10.38%
  YoY % 4.78% 28.91% 50.61% 1.37% 6.98% -18.01% -
  Horiz. % 180.89% 172.65% 133.92% 88.92% 87.72% 81.99% 100.00%
Div Payout % 26.63 % 35.32 % 27.19 % 21.65 % 22.86 % 30.65 % 46.02 % -8.71%
  YoY % -24.60% 29.90% 25.59% -5.29% -25.42% -33.40% -
  Horiz. % 57.87% 76.75% 59.08% 47.04% 49.67% 66.60% 100.00%
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 2,356,091 1,843,805 1,635,984 1,272,444 1,044,624 807,717 650,096 23.93%
  YoY % 27.78% 12.70% 28.57% 21.81% 29.33% 24.25% -
  Horiz. % 362.42% 283.62% 251.65% 195.73% 160.69% 124.25% 100.00%
NOSH 515,556 489,073 484,019 462,707 226,109 225,619 221,121 15.15%
  YoY % 5.41% 1.04% 4.61% 104.64% 0.22% 2.03% -
  Horiz. % 233.16% 221.18% 218.89% 209.25% 102.26% 102.03% 100.00%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 11.46 % 10.05 % 10.99 % 10.62 % 11.14 % 8.95 % 8.58 % 4.94%
  YoY % 14.03% -8.55% 3.48% -4.67% 24.47% 4.31% -
  Horiz. % 133.57% 117.13% 128.09% 123.78% 129.84% 104.31% 100.00%
ROE 16.33 % 15.01 % 17.05 % 18.28 % 20.81 % 18.76 % 18.93 % -2.43%
  YoY % 8.79% -11.96% -6.73% -12.16% 10.93% -0.90% -
  Horiz. % 86.27% 79.29% 90.07% 96.57% 109.93% 99.10% 100.00%
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 690.32 575.28 532.14 481.06 886.20 769.48 662.37 0.69%
  YoY % 20.00% 8.11% 10.62% -45.72% 15.17% 16.17% -
  Horiz. % 104.22% 86.85% 80.34% 72.63% 133.79% 116.17% 100.00%
EPS 74.62 56.60 57.64 50.28 96.12 67.15 55.65 5.01%
  YoY % 31.84% -1.80% 14.64% -47.69% 43.14% 20.66% -
  Horiz. % 134.09% 101.71% 103.58% 90.35% 172.72% 120.66% 100.00%
DPS 20.00 20.00 15.67 10.88 22.00 20.58 25.61 -4.04%
  YoY % 0.00% 27.63% 44.03% -50.55% 6.90% -19.64% -
  Horiz. % 78.09% 78.09% 61.19% 42.48% 85.90% 80.36% 100.00%
NAPS 4.5700 3.7700 3.3800 2.7500 4.6200 3.5800 2.9400 7.63%
  YoY % 21.22% 11.54% 22.91% -40.48% 29.05% 21.77% -
  Horiz. % 155.44% 128.23% 114.97% 93.54% 157.14% 121.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 689.89 545.39 499.28 431.48 388.42 336.54 283.91 15.94%
  YoY % 26.49% 9.24% 15.71% 11.09% 15.42% 18.54% -
  Horiz. % 243.00% 192.10% 175.86% 151.98% 136.81% 118.54% 100.00%
EPS 74.58 53.66 54.08 45.10 42.13 29.37 23.86 20.91%
  YoY % 38.99% -0.78% 19.91% 7.05% 43.45% 23.09% -
  Horiz. % 312.57% 224.90% 226.66% 189.02% 176.57% 123.09% 100.00%
DPS 19.86 18.96 14.70 9.76 9.63 9.00 10.98 10.38%
  YoY % 4.75% 28.98% 50.61% 1.35% 7.00% -18.03% -
  Horiz. % 180.87% 172.68% 133.88% 88.89% 87.70% 81.97% 100.00%
NAPS 4.5672 3.5741 3.1713 2.4666 2.0249 1.5657 1.2602 23.93%
  YoY % 27.79% 12.70% 28.57% 21.81% 29.33% 24.24% -
  Horiz. % 362.42% 283.61% 251.65% 195.73% 160.68% 124.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 9.0500 8.8000 8.7500 6.9900 10.5000 6.6300 5.0000 -
P/RPS 1.31 1.53 1.64 1.45 1.18 0.86 0.75 9.74%
  YoY % -14.38% -6.71% 13.10% 22.88% 37.21% 14.67% -
  Horiz. % 174.67% 204.00% 218.67% 193.33% 157.33% 114.67% 100.00%
P/EPS 12.13 15.55 15.18 13.90 10.92 9.87 8.98 5.14%
  YoY % -21.99% 2.44% 9.21% 27.29% 10.64% 9.91% -
  Horiz. % 135.08% 173.16% 169.04% 154.79% 121.60% 109.91% 100.00%
EY 8.25 6.43 6.59 7.19 9.15 10.13 11.13 -4.87%
  YoY % 28.30% -2.43% -8.34% -21.42% -9.67% -8.98% -
  Horiz. % 74.12% 57.77% 59.21% 64.60% 82.21% 91.02% 100.00%
DY 2.21 2.27 1.79 1.56 2.10 3.10 5.12 -13.06%
  YoY % -2.64% 26.82% 14.74% -25.71% -32.26% -39.45% -
  Horiz. % 43.16% 44.34% 34.96% 30.47% 41.02% 60.55% 100.00%
P/NAPS 1.98 2.33 2.59 2.54 2.27 1.85 1.70 2.57%
  YoY % -15.02% -10.04% 1.97% 11.89% 22.70% 8.82% -
  Horiz. % 116.47% 137.06% 152.35% 149.41% 133.53% 108.82% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 11/03/20 19/03/19 22/03/18 22/03/17 22/03/16 23/03/15 20/03/14 -
Price 8.9200 8.4600 8.0300 7.2500 12.9400 6.6200 5.9200 -
P/RPS 1.29 1.47 1.51 1.51 1.46 0.86 0.89 6.38%
  YoY % -12.24% -2.65% 0.00% 3.42% 69.77% -3.37% -
  Horiz. % 144.94% 165.17% 169.66% 169.66% 164.04% 96.63% 100.00%
P/EPS 11.95 14.95 13.93 14.42 13.46 9.86 10.64 1.95%
  YoY % -20.07% 7.32% -3.40% 7.13% 36.51% -7.33% -
  Horiz. % 112.31% 140.51% 130.92% 135.53% 126.50% 92.67% 100.00%
EY 8.37 6.69 7.18 6.93 7.43 10.14 9.40 -1.91%
  YoY % 25.11% -6.82% 3.61% -6.73% -26.73% 7.87% -
  Horiz. % 89.04% 71.17% 76.38% 73.72% 79.04% 107.87% 100.00%
DY 2.24 2.36 1.95 1.50 1.70 3.11 4.33 -10.40%
  YoY % -5.08% 21.03% 30.00% -11.76% -45.34% -28.18% -
  Horiz. % 51.73% 54.50% 45.03% 34.64% 39.26% 71.82% 100.00%
P/NAPS 1.95 2.24 2.38 2.64 2.80 1.85 2.01 -0.50%
  YoY % -12.95% -5.88% -9.85% -5.71% 51.35% -7.96% -
  Horiz. % 97.01% 111.44% 118.41% 131.34% 139.30% 92.04% 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
 
 

457  562  483  484 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.040.00 
 LUSTER 0.14+0.01 
 PWORTH 0.04+0.005 
 XOX 0.255-0.02 
 SAPNRG 0.13-0.005 
 LAMBO 0.055-0.005 
 MINHO-WC 0.14+0.07 
 NETX 0.020.00 
 BORNOIL 0.065-0.005 
 RGB 0.155-0.005 

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