[SCIENTX] QoQ TTM Result on 31-Jan-2018 [#2]

Stock

[SCIENTX] SCIENTEX BERHAD

Announcement Date

22-Mar-2018

Admission Sponsor

Sponsor

Financial Year

31-Jul-2018

Quarter

31-Jan-2018 [#2]

Profit Trend

QoQ- 1.01%

YoY- 19.93%

Quarter Report

SB Q2 FY2018 Announcement.pdf

Latest QR

Upcoming QR

SCIENTX's Result

SCIENTX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
TTM Result
Revenue	2,681,724	2,626,767	2,539,678	2,575,653	2,527,149	2,403,151	2,318,143	10.17%
YoY %	2.09%	3.43%	-1.40%	1.92%	5.16%	3.67%	-	-
Horiz. %	115.68%	113.31%	109.56%	111.11%	109.02%	103.67%	100.00%	-
PBT	341,630	361,658	339,044	347,666	344,121	317,968	303,593	8.16%
YoY %	-5.54%	6.67%	-2.48%	1.03%	8.23%	4.73%	-	-
Horiz. %	112.53%	119.13%	111.68%	114.52%	113.35%	104.73%	100.00%	-
Tax	-65,649	-67,624	-61,029	-64,728	-63,772	-58,027	-62,335	3.50%
YoY %	2.92%	-10.81%	5.71%	-1.50%	-9.90%	6.91%	-	-
Horiz. %	105.32%	108.48%	97.90%	103.84%	102.31%	93.09%	100.00%	-
NP	275,981	294,034	278,015	282,938	280,349	259,941	241,258	9.35%
YoY %	-6.14%	5.76%	-1.74%	0.92%	7.85%	7.74%	-	-
Horiz. %	114.39%	121.88%	115.24%	117.28%	116.20%	107.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	271,070	289,806	273,646	279,007	276,218	255,873	237,881	9.07%
YoY %	-6.47%	5.91%	-1.92%	1.01%	7.95%	7.56%	-	-
Horiz. %	113.95%	121.83%	115.03%	117.29%	116.12%	107.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.22%	18.70%	18.00%	18.62%	18.53%	18.25%	20.53%	-
YoY %	2.78%	3.89%	-3.33%	0.49%	1.53%	-11.11%	-	-
Horiz. %	93.62%	91.09%	87.68%	90.70%	90.26%	88.89%	100.00%	-
Total Cost	2,405,743	2,332,733	2,261,663	2,292,715	2,246,800	2,143,210	2,076,885	10.26%
YoY %	3.13%	3.14%	-1.35%	2.04%	4.83%	3.19%	-	-
Horiz. %	115.83%	112.32%	108.90%	110.39%	108.18%	103.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,823,695	1,765,024	1,716,132	1,635,984	1,605,708	1,527,344	1,340,141	22.73%
YoY %	3.32%	2.85%	4.90%	1.89%	5.13%	13.97%	-	-
Horiz. %	136.08%	131.70%	128.06%	122.08%	119.82%	113.97%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Dividend
Div	97,785	97,785	96,922	75,852	75,852	75,852	50,820	54.51%
YoY %	0.00%	0.89%	27.78%	0.00%	0.00%	49.26%	-	-
Horiz. %	192.41%	192.41%	190.72%	149.26%	149.26%	149.26%	100.00%	-
Div Payout %	36.07%	33.74%	35.42%	27.19%	27.46%	29.64%	21.36%	-
YoY %	6.91%	-4.74%	30.27%	-0.98%	-7.35%	38.76%	-	-
Horiz. %	168.87%	157.96%	165.82%	127.29%	128.56%	138.76%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Equity
Net Worth	1,823,695	1,765,024	1,716,132	1,635,984	1,605,708	1,527,344	1,340,141	22.73%
YoY %	3.32%	2.85%	4.90%	1.89%	5.13%	13.97%	-	-
Horiz. %	136.08%	131.70%	128.06%	122.08%	119.82%	113.97%	100.00%	-
NOSH	488,926	488,926	488,926	488,926	483,647	483,558	463,716	3.58%
YoY %	0.00%	0.00%	0.00%	1.09%	0.02%	4.28%	-	-
Horiz. %	105.44%	105.44%	105.44%	105.44%	104.30%	104.28%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Ratio Analysis
NP Margin	10.29%	11.19%	10.95%	10.99%	11.09%	10.82%	10.41%	-
YoY %	-8.04%	2.19%	-0.36%	-0.90%	2.50%	3.94%	-	-
Horiz. %	98.85%	107.49%	105.19%	105.57%	106.53%	103.94%	100.00%	-
ROE	14.86%	16.42%	15.95%	17.05%	17.20%	16.75%	17.75%	-
YoY %	-9.50%	2.95%	-6.45%	-0.87%	2.69%	-5.63%	-	-
Horiz. %	83.72%	92.51%	89.86%	96.06%	96.90%	94.37%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Per Share
RPS	548.49	537.25	519.44	532.14	522.52	500.35	499.90	6.36%
YoY %	2.09%	3.43%	-2.39%	1.84%	4.43%	0.09%	-	-
Horiz. %	109.72%	107.47%	103.91%	106.45%	104.52%	100.09%	100.00%	-
EPS	55.44	59.27	55.97	57.64	57.11	53.27	51.30	5.29%
YoY %	-6.46%	5.90%	-2.90%	0.93%	7.21%	3.84%	-	-
Horiz. %	108.07%	115.54%	109.10%	112.36%	111.33%	103.84%	100.00%	-
DPS	20.00	20.00	20.00	15.67	15.68	15.79	10.96	49.16%
YoY %	0.00%	0.00%	27.63%	-0.06%	-0.70%	44.07%	-	-
Horiz. %	182.48%	182.48%	182.48%	142.97%	143.07%	144.07%	100.00%	-
NAPS	3.73	3.61	3.51	3.38	3.32	3.18	2.89	18.48%
YoY %	3.32%	2.85%	3.85%	1.81%	4.40%	10.03%	-	-
Horiz. %	129.07%	124.91%	121.45%	116.96%	114.88%	110.03%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Adjusted Per Share Value based on latest NOSH - 488,926
RPS	172.32	168.79	163.19	165.50	162.39	154.42	148.96	10.16%
YoY %	2.09%	3.43%	-1.40%	1.92%	5.16%	3.67%	-	-
Horiz. %	115.68%	113.31%	109.55%	111.10%	109.02%	103.67%	100.00%	-
EPS	17.42	18.62	17.58	17.93	17.75	16.44	15.29	9.05%
YoY %	-6.44%	5.92%	-1.95%	1.01%	7.97%	7.52%	-	-
Horiz. %	113.93%	121.78%	114.98%	117.27%	116.09%	107.52%	100.00%	-
DPS	6.28	6.28	6.23	4.87	4.87	4.87	3.27	54.32%
YoY %	0.00%	0.80%	27.93%	0.00%	0.00%	48.93%	-	-
Horiz. %	192.05%	192.05%	190.52%	148.93%	148.93%	148.93%	100.00%	-
NAPS	1.1718	1.1341	1.1027	1.0512	1.0318	0.9814	0.8611	22.73%
YoY %	3.32%	2.85%	4.90%	1.88%	5.14%	13.97%	-	-
Horiz. %	136.08%	131.70%	128.06%	122.08%	119.82%	113.97%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	-
Price	8.59	7.90	7.61	8.75	8.90	8.66	8.29	-
P/RPS	1.57	1.47	1.47	1.64	1.70	1.73	1.66	-3.63%
YoY %	6.80%	0.00%	-10.37%	-3.53%	-1.73%	4.22%	-	-
Horiz. %	94.58%	88.55%	88.55%	98.80%	102.41%	104.22%	100.00%	-
P/EPS	15.49	13.33	13.60	15.18	15.58	16.26	16.16	-2.77%
YoY %	16.20%	-1.99%	-10.41%	-2.57%	-4.18%	0.62%	-	-
Horiz. %	95.85%	82.49%	84.16%	93.94%	96.41%	100.62%	100.00%	-
EY	6.45	7.50	7.35	6.59	6.42	6.15	6.19	2.77%
YoY %	-14.00%	2.04%	11.53%	2.65%	4.39%	-0.65%	-	-
Horiz. %	104.20%	121.16%	118.74%	106.46%	103.72%	99.35%	100.00%	-
DY	2.33	2.53	2.63	1.79	1.76	1.82	1.32	45.90%
YoY %	-7.91%	-3.80%	46.93%	1.70%	-3.30%	37.88%	-	-
Horiz. %	176.52%	191.67%	199.24%	135.61%	133.33%	137.88%	100.00%	-
P/NAPS	2.30	2.19	2.17	2.59	2.68	2.72	2.87	-13.68%
YoY %	5.02%	0.92%	-16.22%	-3.36%	-1.47%	-5.23%	-	-
Horiz. %	80.14%	76.31%	75.61%	90.24%	93.38%	94.77%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Price Multiplier on Announcement Date
Date	28/12/18	20/09/18	20/06/18	22/03/18	06/12/17	19/09/17	20/06/17	-
Price	9.15	8.57	6.71	8.03	8.58	8.60	8.34	-
P/RPS	1.67	1.60	1.29	1.51	1.64	1.72	1.67	0.00%
YoY %	4.37%	24.03%	-14.57%	-7.93%	-4.65%	2.99%	-	-
Horiz. %	100.00%	95.81%	77.25%	90.42%	98.20%	102.99%	100.00%	-
P/EPS	16.50	14.46	11.99	13.93	15.02	16.14	16.26	0.97%
YoY %	14.11%	20.60%	-13.93%	-7.26%	-6.94%	-0.74%	-	-
Horiz. %	101.48%	88.93%	73.74%	85.67%	92.37%	99.26%	100.00%	-
EY	6.06	6.92	8.34	7.18	6.66	6.19	6.15	-0.97%
YoY %	-12.43%	-17.03%	16.16%	7.81%	7.59%	0.65%	-	-
Horiz. %	98.54%	112.52%	135.61%	116.75%	108.29%	100.65%	100.00%	-
DY	2.19	2.33	2.98	1.95	1.83	1.84	1.31	40.72%
YoY %	-6.01%	-21.81%	52.82%	6.56%	-0.54%	40.46%	-	-
Horiz. %	167.18%	177.86%	227.48%	148.85%	139.69%	140.46%	100.00%	-
P/NAPS	2.45	2.37	1.91	2.38	2.58	2.70	2.89	-10.39%
YoY %	3.38%	24.08%	-19.75%	-7.75%	-4.44%	-6.57%	-	-
Horiz. %	84.78%	82.01%	66.09%	82.35%	89.27%	93.43%	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