[SCIENTX] QoQ TTM 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- -1.92%

YoY- 15.03%

Quarter Report

SB Q3 FY2018 Announcement.pdf

Latest QR

Upcoming QR

SCIENTX's Result

SCIENTX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
TTM Result
Revenue	2,813,557	2,681,724	2,626,767	2,539,678	2,575,653	2,527,149	2,403,151	11.05%
YoY %	4.92%	2.09%	3.43%	-1.40%	1.92%	5.16%	-	-
Horiz. %	117.08%	111.59%	109.31%	105.68%	107.18%	105.16%	100.00%	-
PBT	356,297	341,630	361,658	339,044	347,666	344,121	317,968	7.86%
YoY %	4.29%	-5.54%	6.67%	-2.48%	1.03%	8.23%	-	-
Horiz. %	112.05%	107.44%	113.74%	106.63%	109.34%	108.23%	100.00%	-
Tax	-73,456	-65,649	-67,624	-61,029	-64,728	-63,772	-58,027	16.97%
YoY %	-11.89%	2.92%	-10.81%	5.71%	-1.50%	-9.90%	-	-
Horiz. %	126.59%	113.14%	116.54%	105.17%	111.55%	109.90%	100.00%	-
NP	282,841	275,981	294,034	278,015	282,938	280,349	259,941	5.77%
YoY %	2.49%	-6.14%	5.76%	-1.74%	0.92%	7.85%	-	-
Horiz. %	108.81%	106.17%	113.12%	106.95%	108.85%	107.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	276,834	271,070	289,806	273,646	279,007	276,218	255,873	5.37%
YoY %	2.13%	-6.47%	5.91%	-1.92%	1.01%	7.95%	-	-
Horiz. %	108.19%	105.94%	113.26%	106.95%	109.04%	107.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.62%	19.22%	18.70%	18.00%	18.62%	18.53%	18.25%	-
YoY %	7.28%	2.78%	3.89%	-3.33%	0.49%	1.53%	-	-
Horiz. %	112.99%	105.32%	102.47%	98.63%	102.03%	101.53%	100.00%	-
Total Cost	2,530,716	2,405,743	2,332,733	2,261,663	2,292,715	2,246,800	2,143,210	11.68%
YoY %	5.19%	3.13%	3.14%	-1.35%	2.04%	4.83%	-	-
Horiz. %	118.08%	112.25%	108.84%	105.53%	106.98%	104.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,843,805	1,823,695	1,765,024	1,716,132	1,635,984	1,605,708	1,527,344	13.33%
YoY %	1.10%	3.32%	2.85%	4.90%	1.89%	5.13%	-	-
Horiz. %	120.72%	119.40%	115.56%	112.36%	107.11%	105.13%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Dividend
Div	97,785	97,785	97,785	96,922	75,852	75,852	75,852	18.39%
YoY %	0.00%	0.00%	0.89%	27.78%	0.00%	0.00%	-	-
Horiz. %	128.92%	128.92%	128.92%	127.78%	100.00%	100.00%	100.00%	-
Div Payout %	35.32%	36.07%	33.74%	35.42%	27.19%	27.46%	29.64%	-
YoY %	-2.08%	6.91%	-4.74%	30.27%	-0.98%	-7.35%	-	-
Horiz. %	119.16%	121.69%	113.83%	119.50%	91.73%	92.65%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Equity
Net Worth	1,843,805	1,823,695	1,765,024	1,716,132	1,635,984	1,605,708	1,527,344	13.33%
YoY %	1.10%	3.32%	2.85%	4.90%	1.89%	5.13%	-	-
Horiz. %	120.72%	119.40%	115.56%	112.36%	107.11%	105.13%	100.00%	-
NOSH	489,233	488,926	488,926	488,926	488,926	483,647	483,558	0.77%
YoY %	0.06%	0.00%	0.00%	0.00%	1.09%	0.02%	-	-
Horiz. %	101.17%	101.11%	101.11%	101.11%	101.11%	100.02%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Ratio Analysis
NP Margin	10.05%	10.29%	11.19%	10.95%	10.99%	11.09%	10.82%	-
YoY %	-2.33%	-8.04%	2.19%	-0.36%	-0.90%	2.50%	-	-
Horiz. %	92.88%	95.10%	103.42%	101.20%	101.57%	102.50%	100.00%	-
ROE	15.01%	14.86%	16.42%	15.95%	17.05%	17.20%	16.75%	-
YoY %	1.01%	-9.50%	2.95%	-6.45%	-0.87%	2.69%	-	-
Horiz. %	89.61%	88.72%	98.03%	95.22%	101.79%	102.69%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Per Share
RPS	575.28	548.49	537.25	519.44	532.14	522.52	500.35	9.72%
YoY %	4.88%	2.09%	3.43%	-2.39%	1.84%	4.43%	-	-
Horiz. %	114.98%	109.62%	107.37%	103.82%	106.35%	104.43%	100.00%	-
EPS	56.60	55.44	59.27	55.97	57.64	57.11	53.27	4.11%
YoY %	2.09%	-6.46%	5.90%	-2.90%	0.93%	7.21%	-	-
Horiz. %	106.25%	104.07%	111.26%	105.07%	108.20%	107.21%	100.00%	-
DPS	20.00	20.00	20.00	20.00	15.67	15.68	15.79	17.01%
YoY %	0.00%	0.00%	0.00%	27.63%	-0.06%	-0.70%	-	-
Horiz. %	126.66%	126.66%	126.66%	126.66%	99.24%	99.30%	100.00%	-
NAPS	3.77	3.73	3.61	3.51	3.38	3.32	3.18	11.98%
YoY %	1.07%	3.32%	2.85%	3.85%	1.81%	4.40%	-	-
Horiz. %	118.55%	117.30%	113.52%	110.38%	106.29%	104.40%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 488,926
RPS	180.79	172.32	168.79	163.19	165.50	162.39	154.42	11.05%
YoY %	4.92%	2.09%	3.43%	-1.40%	1.92%	5.16%	-	-
Horiz. %	117.08%	111.59%	109.31%	105.68%	107.18%	105.16%	100.00%	-
EPS	17.79	17.42	18.62	17.58	17.93	17.75	16.44	5.38%
YoY %	2.12%	-6.44%	5.92%	-1.95%	1.01%	7.97%	-	-
Horiz. %	108.21%	105.96%	113.26%	106.93%	109.06%	107.97%	100.00%	-
DPS	6.28	6.28	6.28	6.23	4.87	4.87	4.87	18.41%
YoY %	0.00%	0.00%	0.80%	27.93%	0.00%	0.00%	-	-
Horiz. %	128.95%	128.95%	128.95%	127.93%	100.00%	100.00%	100.00%	-
NAPS	1.1848	1.1718	1.1341	1.1027	1.0512	1.0318	0.9814	13.34%
YoY %	1.11%	3.32%	2.85%	4.90%	1.88%	5.14%	-	-
Horiz. %	120.73%	119.40%	115.56%	112.36%	107.11%	105.14%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/19	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	-
Price	8.80	8.59	7.90	7.61	8.75	8.90	8.66	-
P/RPS	1.53	1.57	1.47	1.47	1.64	1.70	1.73	-7.84%
YoY %	-2.55%	6.80%	0.00%	-10.37%	-3.53%	-1.73%	-	-
Horiz. %	88.44%	90.75%	84.97%	84.97%	94.80%	98.27%	100.00%	-
P/EPS	15.55	15.49	13.33	13.60	15.18	15.58	16.26	-2.92%
YoY %	0.39%	16.20%	-1.99%	-10.41%	-2.57%	-4.18%	-	-
Horiz. %	95.63%	95.26%	81.98%	83.64%	93.36%	95.82%	100.00%	-
EY	6.43	6.45	7.50	7.35	6.59	6.42	6.15	3.00%
YoY %	-0.31%	-14.00%	2.04%	11.53%	2.65%	4.39%	-	-
Horiz. %	104.55%	104.88%	121.95%	119.51%	107.15%	104.39%	100.00%	-
DY	2.27	2.33	2.53	2.63	1.79	1.76	1.82	15.82%
YoY %	-2.58%	-7.91%	-3.80%	46.93%	1.70%	-3.30%	-	-
Horiz. %	124.73%	128.02%	139.01%	144.51%	98.35%	96.70%	100.00%	-
P/NAPS	2.33	2.30	2.19	2.17	2.59	2.68	2.72	-9.77%
YoY %	1.30%	5.02%	0.92%	-16.22%	-3.36%	-1.47%	-	-
Horiz. %	85.66%	84.56%	80.51%	79.78%	95.22%	98.53%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	19/03/19	28/12/18	20/09/18	20/06/18	22/03/18	06/12/17	19/09/17	-
Price	8.46	9.15	8.57	6.71	8.03	8.58	8.60	-
P/RPS	1.47	1.67	1.60	1.29	1.51	1.64	1.72	-9.91%
YoY %	-11.98%	4.37%	24.03%	-14.57%	-7.93%	-4.65%	-	-
Horiz. %	85.47%	97.09%	93.02%	75.00%	87.79%	95.35%	100.00%	-
P/EPS	14.95	16.50	14.46	11.99	13.93	15.02	16.14	-4.96%
YoY %	-9.39%	14.11%	20.60%	-13.93%	-7.26%	-6.94%	-	-
Horiz. %	92.63%	102.23%	89.59%	74.29%	86.31%	93.06%	100.00%	-
EY	6.69	6.06	6.92	8.34	7.18	6.66	6.19	5.30%
YoY %	10.40%	-12.43%	-17.03%	16.16%	7.81%	7.59%	-	-
Horiz. %	108.08%	97.90%	111.79%	134.73%	115.99%	107.59%	100.00%	-
DY	2.36	2.19	2.33	2.98	1.95	1.83	1.84	17.99%
YoY %	7.76%	-6.01%	-21.81%	52.82%	6.56%	-0.54%	-	-
Horiz. %	128.26%	119.02%	126.63%	161.96%	105.98%	99.46%	100.00%	-
P/NAPS	2.24	2.45	2.37	1.91	2.38	2.58	2.70	-11.67%
YoY %	-8.57%	3.38%	24.08%	-19.75%	-7.75%	-4.44%	-	-
Horiz. %	82.96%	90.74%	87.78%	70.74%	88.15%	95.56%	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