[SCIENTX] YoY Cumulative Quarter Result on 30-Apr-2018 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
20-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
30-Apr-2018 [#3]
Profit Trend
QoQ- 43.55%
YoY- 9.67%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 2,685,602 2,563,972 2,308,681 1,893,613 1,757,086 1,639,923 1,349,186 12.14%
PBT 426,452 360,074 274,015 254,761 233,685 236,424 143,966 19.82%
Tax -88,885 -90,849 -66,724 -49,960 -46,958 -44,388 -31,711 18.72%
NP 337,567 269,225 207,291 204,801 186,727 192,036 112,255 20.12%
-
NP to SH 314,579 248,062 200,295 201,519 183,746 186,730 109,279 19.25%
-
Tax Rate 20.84% 25.23% 24.35% 19.61% 20.09% 18.77% 22.03% -
Total Cost 2,348,035 2,294,747 2,101,390 1,688,812 1,570,359 1,447,887 1,236,931 11.26%
-
Net Worth 2,806,576 2,434,938 2,123,822 1,716,132 1,335,242 1,128,675 846,132 22.09%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 62,023 51,587 50,931 48,892 27,721 27,196 20,199 20.53%
Div Payout % 19.72% 20.80% 25.43% 24.26% 15.09% 14.56% 18.48% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 2,806,576 2,434,938 2,123,822 1,716,132 1,335,242 1,128,675 846,132 22.09%
NOSH 1,550,594 515,876 515,261 488,926 462,021 226,641 224,438 37.96%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 12.57% 10.50% 8.98% 10.82% 10.63% 11.71% 8.32% -
ROE 11.21% 10.19% 9.43% 11.74% 13.76% 16.54% 12.92% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 173.20 497.01 453.30 387.30 380.30 723.58 601.14 -18.71%
EPS 20.30 48.11 40.41 41.51 39.77 82.39 48.69 -13.55%
DPS 4.00 10.00 10.00 10.00 6.00 12.00 9.00 -12.63%
NAPS 1.81 4.72 4.17 3.51 2.89 4.98 3.77 -11.50%
Adjusted Per Share Value based on latest NOSH - 488,926
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 173.12 165.28 148.83 122.07 113.27 105.71 86.97 12.14%
EPS 20.28 15.99 12.91 12.99 11.84 12.04 7.04 19.26%
DPS 4.00 3.33 3.28 3.15 1.79 1.75 1.30 20.58%
NAPS 1.8092 1.5696 1.3691 1.1063 0.8607 0.7276 0.5454 22.10%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 4.19 8.30 8.55 7.61 8.29 12.50 6.65 -
P/RPS 2.42 1.67 1.89 1.96 2.18 1.73 1.11 13.85%
P/EPS 20.65 17.26 21.74 18.46 20.84 15.17 13.66 7.12%
EY 4.84 5.79 4.60 5.42 4.80 6.59 7.32 -6.65%
DY 0.95 1.20 1.17 1.31 0.72 0.96 1.35 -5.68%
P/NAPS 2.31 1.76 2.05 2.17 2.87 2.51 1.76 4.63%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 23/06/21 23/06/20 26/06/19 20/06/18 20/06/17 01/06/16 29/06/15 -
Price 4.26 8.77 8.56 6.71 8.37 13.04 6.76 -
P/RPS 2.46 1.76 1.89 1.73 2.20 1.80 1.12 13.99%
P/EPS 21.00 18.24 21.77 16.28 21.05 15.83 13.88 7.13%
EY 4.76 5.48 4.59 6.14 4.75 6.32 7.20 -6.65%
DY 0.94 1.14 1.17 1.49 0.72 0.92 1.33 -5.61%
P/NAPS 2.35 1.86 2.05 1.91 2.90 2.62 1.79 4.63%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment