Highlights

[SCIENTX] YoY TTM Result on 2018-07-31 [#4]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 20-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Jul-2018  [#4]
Profit Trend QoQ -     5.91%    YoY -     13.26%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 3,247,446 2,626,767 2,403,151 2,200,980 1,801,684 1,590,472 1,229,045 17.57%
  YoY % 23.63% 9.31% 9.19% 22.16% 13.28% 29.41% -
  Horiz. % 264.23% 213.72% 195.53% 179.08% 146.59% 129.41% 100.00%
PBT 450,588 361,658 317,968 306,332 220,962 186,267 142,980 21.07%
  YoY % 24.59% 13.74% 3.80% 38.64% 18.63% 30.27% -
  Horiz. % 315.14% 252.94% 222.39% 214.25% 154.54% 130.27% 100.00%
Tax -104,680 -67,624 -58,027 -59,765 -58,866 -34,766 -30,483 22.82%
  YoY % -54.80% -16.54% 2.91% -1.53% -69.32% -14.05% -
  Horiz. % 343.40% 221.84% 190.36% 196.06% 193.11% 114.05% 100.00%
NP 345,908 294,034 259,941 246,567 162,096 151,501 112,497 20.58%
  YoY % 17.64% 13.12% 5.42% 52.11% 6.99% 34.67% -
  Horiz. % 307.48% 261.37% 231.06% 219.18% 144.09% 134.67% 100.00%
NP to SH 333,697 289,806 255,873 240,865 158,190 148,450 110,284 20.26%
  YoY % 15.14% 13.26% 6.23% 52.26% 6.56% 34.61% -
  Horiz. % 302.58% 262.78% 232.01% 218.40% 143.44% 134.61% 100.00%
Tax Rate 23.23 % 18.70 % 18.25 % 19.51 % 26.64 % 18.66 % 21.32 % 1.44%
  YoY % 24.22% 2.47% -6.46% -26.76% 42.77% -12.48% -
  Horiz. % 108.96% 87.71% 85.60% 91.51% 124.95% 87.52% 100.00%
Total Cost 2,901,538 2,332,733 2,143,210 1,954,413 1,639,588 1,438,971 1,116,548 17.24%
  YoY % 24.38% 8.84% 9.66% 19.20% 13.94% 28.88% -
  Horiz. % 259.87% 208.92% 191.95% 175.04% 146.84% 128.88% 100.00%
Net Worth 2,225,929 1,765,024 1,527,344 1,175,148 941,638 712,015 621,534 23.68%
  YoY % 26.11% 15.56% 29.97% 24.80% 32.25% 14.56% -
  Horiz. % 358.13% 283.98% 245.74% 189.07% 151.50% 114.56% 100.00%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 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 % 30.70 % 33.74 % 29.64 % 20.91 % 31.41 % 31.28 % 51.36 % -8.22%
  YoY % -9.01% 13.83% 41.75% -33.43% 0.42% -39.10% -
  Horiz. % 59.77% 65.69% 57.71% 40.71% 61.16% 60.90% 100.00%
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 2,225,929 1,765,024 1,527,344 1,175,148 941,638 712,015 621,534 23.68%
  YoY % 26.11% 15.56% 29.97% 24.80% 32.25% 14.56% -
  Horiz. % 358.13% 283.98% 245.74% 189.07% 151.50% 114.56% 100.00%
NOSH 515,261 488,926 480,297 229,970 225,812 221,122 218,850 15.33%
  YoY % 5.39% 1.80% 108.85% 1.84% 2.12% 1.04% -
  Horiz. % 235.44% 223.41% 219.46% 105.08% 103.18% 101.04% 100.00%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 10.65 % 11.19 % 10.82 % 11.20 % 9.00 % 9.53 % 9.15 % 2.56%
  YoY % -4.83% 3.42% -3.39% 24.44% -5.56% 4.15% -
  Horiz. % 116.39% 122.30% 118.25% 122.40% 98.36% 104.15% 100.00%
ROE 14.99 % 16.42 % 16.75 % 20.50 % 16.80 % 20.85 % 17.74 % -2.77%
  YoY % -8.71% -1.97% -18.29% 22.02% -19.42% 17.53% -
  Horiz. % 84.50% 92.56% 94.42% 115.56% 94.70% 117.53% 100.00%
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 630.25 537.25 500.35 957.07 797.87 719.27 561.59 1.94%
  YoY % 17.31% 7.37% -47.72% 19.95% 10.93% 28.08% -
  Horiz. % 112.23% 95.67% 89.10% 170.42% 142.07% 128.08% 100.00%
EPS 64.76 59.27 53.27 104.74 70.05 67.13 50.39 4.27%
  YoY % 9.26% 11.26% -49.14% 49.52% 4.35% 33.22% -
  Horiz. % 128.52% 117.62% 105.72% 207.86% 139.02% 133.22% 100.00%
DPS 19.88 20.00 15.79 22.00 22.00 21.00 26.00 -4.37%
  YoY % -0.60% 26.66% -28.23% 0.00% 4.76% -19.23% -
  Horiz. % 76.46% 76.92% 60.73% 84.62% 84.62% 80.77% 100.00%
NAPS 4.3200 3.6100 3.1800 5.1100 4.1700 3.2200 2.8400 7.24%
  YoY % 19.67% 13.52% -37.77% 22.54% 29.50% 13.38% -
  Horiz. % 152.11% 127.11% 111.97% 179.93% 146.83% 113.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 629.50 509.18 465.84 426.65 349.25 308.30 238.24 17.57%
  YoY % 23.63% 9.30% 9.19% 22.16% 13.28% 29.41% -
  Horiz. % 264.23% 213.73% 195.53% 179.08% 146.60% 129.41% 100.00%
EPS 64.69 56.18 49.60 46.69 30.66 28.78 21.38 20.25%
  YoY % 15.15% 13.27% 6.23% 52.28% 6.53% 34.61% -
  Horiz. % 302.57% 262.77% 231.99% 218.38% 143.41% 134.61% 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 4.3148 3.4214 2.9607 2.2780 1.8253 1.3802 1.2048 23.68%
  YoY % 26.11% 15.56% 29.97% 24.80% 32.25% 14.56% -
  Horiz. % 358.13% 283.98% 245.74% 189.08% 151.50% 114.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 8.4200 7.9000 8.6600 12.7000 7.1000 5.6900 5.2900 -
P/RPS 1.34 1.47 1.73 1.33 0.89 0.79 0.94 6.08%
  YoY % -8.84% -15.03% 30.08% 49.44% 12.66% -15.96% -
  Horiz. % 142.55% 156.38% 184.04% 141.49% 94.68% 84.04% 100.00%
P/EPS 13.00 13.33 16.26 12.13 10.14 8.48 10.50 3.62%
  YoY % -2.48% -18.02% 34.05% 19.63% 19.58% -19.24% -
  Horiz. % 123.81% 126.95% 154.86% 115.52% 96.57% 80.76% 100.00%
EY 7.69 7.50 6.15 8.25 9.87 11.80 9.53 -3.51%
  YoY % 2.53% 21.95% -25.45% -16.41% -16.36% 23.82% -
  Horiz. % 80.69% 78.70% 64.53% 86.57% 103.57% 123.82% 100.00%
DY 2.36 2.53 1.82 1.73 3.10 3.69 4.91 -11.49%
  YoY % -6.72% 39.01% 5.20% -44.19% -15.99% -24.85% -
  Horiz. % 48.07% 51.53% 37.07% 35.23% 63.14% 75.15% 100.00%
P/NAPS 1.95 2.19 2.72 2.49 1.70 1.77 1.86 0.79%
  YoY % -10.96% -19.49% 9.24% 46.47% -3.95% -4.84% -
  Horiz. % 104.84% 117.74% 146.24% 133.87% 91.40% 95.16% 100.00%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 26/09/19 20/09/18 19/09/17 26/09/16 29/09/15 24/09/14 26/09/13 -
Price 8.8900 8.5700 8.6000 6.3000 7.0500 6.9500 5.4600 -
P/RPS 1.41 1.60 1.72 0.66 0.88 0.97 0.97 6.43%
  YoY % -11.88% -6.98% 160.61% -25.00% -9.28% 0.00% -
  Horiz. % 145.36% 164.95% 177.32% 68.04% 90.72% 100.00% 100.00%
P/EPS 13.73 14.46 16.14 6.02 10.06 10.35 10.83 4.03%
  YoY % -5.05% -10.41% 168.11% -40.16% -2.80% -4.43% -
  Horiz. % 126.78% 133.52% 149.03% 55.59% 92.89% 95.57% 100.00%
EY 7.28 6.92 6.19 16.62 9.94 9.66 9.23 -3.88%
  YoY % 5.20% 11.79% -62.76% 67.20% 2.90% 4.66% -
  Horiz. % 78.87% 74.97% 67.06% 180.07% 107.69% 104.66% 100.00%
DY 2.24 2.33 1.84 3.49 3.12 3.02 4.76 -11.80%
  YoY % -3.86% 26.63% -47.28% 11.86% 3.31% -36.55% -
  Horiz. % 47.06% 48.95% 38.66% 73.32% 65.55% 63.45% 100.00%
P/NAPS 2.06 2.37 2.70 1.23 1.69 2.16 1.92 1.18%
  YoY % -13.08% -12.22% 119.51% -27.22% -21.76% 12.50% -
  Horiz. % 107.29% 123.44% 140.62% 64.06% 88.02% 112.50% 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
 
 

483  292  567  867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.02+0.005 
 TRIVE 0.010.00 
 ANZO 0.225+0.045 
 IRIS 0.215+0.01 
 VIVOCOM 0.045+0.01 
 DGB 0.035+0.005 
 XDL 0.065+0.01 
 KNM 0.22+0.005 
 PDZ 0.08+0.01 
 VIVOCOM-WE 0.020.00 

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

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
3. KLCI waves 14 - 5th waves has started KLCI waves
4. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
6. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
7. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
8. Investors' ego is the most common mistake - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers