[SCIENTX] YoY Cumulative Quarter Result on 31-Jul-2017 [#4]

Stock

[SCIENTX] SCIENTEX BERHAD

Announcement Date

19-Sep-2017

Admission Sponsor

Sponsor

Financial Year

31-Jul-2017

Quarter

31-Jul-2017 [#4]

Profit Trend

QoQ- 39.25%

YoY- 6.23%

Quarter Report

SB Q4 FY2017 Announcement.pdf

Latest QR

Upcoming QR

SCIENTX's Result

SCIENTX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Cumulative Result
Revenue	3,518,601	3,247,446	2,626,767	2,403,151	2,200,980	1,801,684	1,590,472	14.13%
YoY %	8.35%	23.63%	9.31%	9.19%	22.16%	13.28%	-	-
Horiz. %	221.23%	204.18%	165.16%	151.10%	138.39%	113.28%	100.00%	-
PBT	544,262	450,588	361,658	317,968	306,332	220,962	186,266	19.54%
YoY %	20.79%	24.59%	13.74%	3.80%	38.64%	18.63%	-	-
Horiz. %	292.20%	241.91%	194.16%	170.71%	164.46%	118.63%	100.00%	-
Tax	-126,236	-104,680	-67,624	-58,027	-59,765	-58,866	-34,765	23.95%
YoY %	-20.59%	-54.80%	-16.54%	2.91%	-1.53%	-69.33%	-	-
Horiz. %	363.11%	301.11%	194.52%	166.91%	171.91%	169.33%	100.00%	-
NP	418,026	345,908	294,034	259,941	246,567	162,096	151,501	18.41%
YoY %	20.85%	17.64%	13.12%	5.42%	52.11%	6.99%	-	-
Horiz. %	275.92%	228.32%	194.08%	171.58%	162.75%	106.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	390,114	333,697	289,806	255,873	240,865	158,190	148,450	17.45%
YoY %	16.91%	15.14%	13.26%	6.23%	52.26%	6.56%	-	-
Horiz. %	262.79%	224.79%	195.22%	172.36%	162.25%	106.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.19%	23.23%	18.70%	18.25%	19.51%	26.64%	18.66%	-
YoY %	-0.17%	24.22%	2.47%	-6.46%	-26.76%	42.77%	-	-
Horiz. %	124.28%	124.49%	100.21%	97.80%	104.56%	142.77%	100.00%	-
Total Cost	3,100,575	2,901,538	2,332,733	2,143,210	1,954,413	1,639,588	1,438,971	13.63%
YoY %	6.86%	24.38%	8.84%	9.66%	19.20%	13.94%	-	-
Horiz. %	215.47%	201.64%	162.11%	148.94%	135.82%	113.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,563,907	2,225,929	1,765,024	1,527,344	1,162,467	936,606	712,170	23.77%
YoY %	15.18%	26.11%	15.56%	31.39%	24.11%	31.51%	-	-
Horiz. %	360.01%	312.56%	247.84%	214.46%	163.23%	131.51%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Dividend
Div	118,651	103,052	97,785	76,847	50,047	49,413	46,445	16.90%
YoY %	15.14%	5.39%	27.25%	53.55%	1.28%	6.39%	-	-
Horiz. %	255.47%	221.88%	210.54%	165.46%	107.76%	106.39%	100.00%	-
Div Payout %	30.41%	30.88%	33.74%	30.03%	20.78%	31.24%	31.29%	-
YoY %	-1.52%	-8.48%	12.35%	44.51%	-33.48%	-0.16%	-	-
Horiz. %	97.19%	98.69%	107.83%	95.97%	66.41%	99.84%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Equity
Net Worth	2,563,907	2,225,929	1,765,024	1,527,344	1,162,467	936,606	712,170	23.77%
YoY %	15.18%	26.11%	15.56%	31.39%	24.11%	31.51%	-	-
Horiz. %	360.01%	312.56%	247.84%	214.46%	163.23%	131.51%	100.00%	-
NOSH	515,876	515,261	488,926	483,558	227,488	224,605	221,171	15.14%
YoY %	0.12%	5.39%	1.11%	112.56%	1.28%	1.55%	-	-
Horiz. %	233.25%	232.97%	221.06%	218.64%	102.86%	101.55%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Ratio Analysis
NP Margin	11.88%	10.65%	11.19%	10.82%	11.20%	9.00%	9.53%	-
YoY %	11.55%	-4.83%	3.42%	-3.39%	24.44%	-5.56%	-	-
Horiz. %	124.66%	111.75%	117.42%	113.54%	117.52%	94.44%	100.00%	-
ROE	15.22%	14.99%	16.42%	16.75%	20.72%	16.89%	20.84%	-
YoY %	1.53%	-8.71%	-1.97%	-19.16%	22.68%	-18.95%	-	-
Horiz. %	73.03%	71.93%	78.79%	80.37%	99.42%	81.05%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Per Share
RPS	682.06	630.25	537.25	500.35	967.51	802.15	719.11	-0.87%
YoY %	8.22%	17.31%	7.37%	-48.28%	20.61%	11.55%	-	-
Horiz. %	94.85%	87.64%	74.71%	69.58%	134.54%	111.55%	100.00%	-
EPS	75.66	66.66	59.59	54.83	105.88	70.43	67.12	2.01%
YoY %	13.50%	11.86%	8.68%	-48.21%	50.33%	4.93%	-	-
Horiz. %	112.72%	99.31%	88.78%	81.69%	157.75%	104.93%	100.00%	-
DPS	23.00	20.00	20.00	16.00	22.00	22.00	21.00	1.52%
YoY %	15.00%	0.00%	25.00%	-27.27%	0.00%	4.76%	-	-
Horiz. %	109.52%	95.24%	95.24%	76.19%	104.76%	104.76%	100.00%	-
NAPS	4.97	4.32	3.61	3.18	5.11	4.17	3.22	7.49%
YoY %	15.05%	19.67%	13.52%	-37.77%	22.54%	29.50%	-	-
Horiz. %	154.35%	134.16%	112.11%	98.76%	158.70%	129.50%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Adjusted Per Share Value based on latest NOSH - 483,558
RPS	226.09	208.67	168.79	154.42	141.43	115.77	102.20	14.13%
YoY %	8.35%	23.63%	9.31%	9.18%	22.16%	13.28%	-	-
Horiz. %	221.22%	204.18%	165.16%	151.10%	138.39%	113.28%	100.00%	-
EPS	25.07	21.44	18.62	16.44	15.48	10.16	9.54	17.45%
YoY %	16.93%	15.15%	13.26%	6.20%	52.36%	6.50%	-	-
Horiz. %	262.79%	224.74%	195.18%	172.33%	162.26%	106.50%	100.00%	-
DPS	7.62	6.62	6.28	4.94	3.22	3.18	2.98	16.92%
YoY %	15.11%	5.41%	27.13%	53.42%	1.26%	6.71%	-	-
Horiz. %	255.70%	222.15%	210.74%	165.77%	108.05%	106.71%	100.00%	-
NAPS	1.6475	1.4303	1.1341	0.9814	0.747	0.6018	0.4576	23.77%
YoY %	15.19%	26.12%	15.56%	31.38%	24.13%	31.51%	-	-
Horiz. %	360.03%	312.57%	247.84%	214.47%	163.24%	131.51%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	-
Price	9.10	8.42	7.90	8.66	12.70	7.10	5.69	-
P/RPS	1.33	1.34	1.47	1.73	1.31	0.89	0.79	9.06%
YoY %	-0.75%	-8.84%	-15.03%	32.06%	47.19%	12.66%	-	-
Horiz. %	168.35%	169.62%	186.08%	218.99%	165.82%	112.66%	100.00%	-
P/EPS	12.03	13.00	13.33	16.26	11.99	10.08	8.48	5.99%
YoY %	-7.46%	-2.48%	-18.02%	35.61%	18.95%	18.87%	-	-
Horiz. %	141.86%	153.30%	157.19%	191.75%	141.39%	118.87%	100.00%	-
EY	8.31	7.69	7.50	6.15	8.34	9.92	11.80	-5.67%
YoY %	8.06%	2.53%	21.95%	-26.26%	-15.93%	-15.93%	-	-
Horiz. %	70.42%	65.17%	63.56%	52.12%	70.68%	84.07%	100.00%	-
DY	2.53	2.38	2.53	1.85	1.73	3.10	3.69	-6.09%
YoY %	6.30%	-5.93%	36.76%	6.94%	-44.19%	-15.99%	-	-
Horiz. %	68.56%	64.50%	68.56%	50.14%	46.88%	84.01%	100.00%	-
P/NAPS	1.83	1.95	2.19	2.72	2.49	1.70	1.77	0.55%
YoY %	-6.15%	-10.96%	-19.49%	9.24%	46.47%	-3.95%	-	-
Horiz. %	103.39%	110.17%	123.73%	153.67%	140.68%	96.05%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Price Multiplier on Announcement Date
Date	18/09/20	26/09/19	20/09/18	19/09/17	26/09/16	29/09/15	24/09/14	-
Price	9.50	8.94	8.57	8.60	6.30	7.05	6.95	-
P/RPS	1.39	1.42	1.60	1.72	0.65	0.88	0.97	6.17%
YoY %	-2.11%	-11.25%	-6.98%	164.62%	-26.14%	-9.28%	-	-
Horiz. %	143.30%	146.39%	164.95%	177.32%	67.01%	90.72%	100.00%	-
P/EPS	12.56	13.80	14.46	16.14	5.95	10.01	10.35	3.27%
YoY %	-8.99%	-4.56%	-10.41%	171.26%	-40.56%	-3.29%	-	-
Horiz. %	121.35%	133.33%	139.71%	155.94%	57.49%	96.71%	100.00%	-
EY	7.96	7.24	6.92	6.19	16.81	9.99	9.66	-3.17%
YoY %	9.94%	4.62%	11.79%	-63.18%	68.27%	3.42%	-	-
Horiz. %	82.40%	74.95%	71.64%	64.08%	174.02%	103.42%	100.00%	-
DY	2.42	2.24	2.33	1.86	3.49	3.12	3.02	-3.62%
YoY %	8.04%	-3.86%	25.27%	-46.70%	11.86%	3.31%	-	-
Horiz. %	80.13%	74.17%	77.15%	61.59%	115.56%	103.31%	100.00%	-
P/NAPS	1.91	2.07	2.37	2.70	1.23	1.69	2.16	-2.02%
YoY %	-7.73%	-12.66%	-12.22%	119.51%	-27.22%	-21.76%	-	-
Horiz. %	88.43%	95.83%	109.72%	125.00%	56.94%	78.24%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos