[SCIENTX] QoQ TTM Result on 31-Oct-2018 [#1]

Stock

[SCIENTX] SCIENTEX BERHAD

Announcement Date

28-Dec-2018

Admission Sponsor

Sponsor

Financial Year

31-Jul-2019

Quarter

31-Oct-2018 [#1]

Profit Trend

QoQ- -6.47%

YoY- -1.86%

Quarter Report

SB Q1 FY2019 Announcement.pdf

Latest QR

Upcoming QR

SCIENTX's Result

SCIENTX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
TTM Result
Revenue	3,247,446	3,041,835	2,813,557	2,681,724	2,626,767	2,539,678	2,575,653	16.75%
YoY %	6.76%	8.11%	4.92%	2.09%	3.43%	-1.40%	-	-
Horiz. %	126.08%	118.10%	109.24%	104.12%	101.98%	98.60%	100.00%	-
PBT	450,588	380,912	356,297	341,630	361,658	339,044	347,666	18.92%
YoY %	18.29%	6.91%	4.29%	-5.54%	6.67%	-2.48%	-	-
Horiz. %	129.60%	109.56%	102.48%	98.26%	104.02%	97.52%	100.00%	-
Tax	-104,680	-84,388	-73,456	-65,649	-67,624	-61,029	-64,728	37.89%
YoY %	-24.05%	-14.88%	-11.89%	2.92%	-10.81%	5.71%	-	-
Horiz. %	161.72%	130.37%	113.48%	101.42%	104.47%	94.29%	100.00%	-
NP	345,908	296,524	282,841	275,981	294,034	278,015	282,938	14.37%
YoY %	16.65%	4.84%	2.49%	-6.14%	5.76%	-1.74%	-	-
Horiz. %	122.26%	104.80%	99.97%	97.54%	103.92%	98.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	333,697	288,582	276,834	271,070	289,806	273,646	279,007	12.71%
YoY %	15.63%	4.24%	2.13%	-6.47%	5.91%	-1.92%	-	-
Horiz. %	119.60%	103.43%	99.22%	97.16%	103.87%	98.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.23%	22.15%	20.62%	19.22%	18.70%	18.00%	18.62%	-
YoY %	4.88%	7.42%	7.28%	2.78%	3.89%	-3.33%	-	-
Horiz. %	124.76%	118.96%	110.74%	103.22%	100.43%	96.67%	100.00%	-
Total Cost	2,901,538	2,745,311	2,530,716	2,405,743	2,332,733	2,261,663	2,292,715	17.05%
YoY %	5.69%	8.48%	5.19%	3.13%	3.14%	-1.35%	-	-
Horiz. %	126.55%	119.74%	110.38%	104.93%	101.75%	98.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,225,929	2,123,822	1,843,805	1,823,695	1,765,024	1,716,132	1,635,984	22.85%
YoY %	4.81%	15.19%	1.10%	3.32%	2.85%	4.90%	-	-
Horiz. %	136.06%	129.82%	112.70%	111.47%	107.89%	104.90%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Dividend
Div	102,457	99,823	97,785	97,785	97,785	96,922	75,852	22.26%
YoY %	2.64%	2.08%	0.00%	0.00%	0.89%	27.78%	-	-
Horiz. %	135.07%	131.60%	128.92%	128.92%	128.92%	127.78%	100.00%	-
Div Payout %	30.70%	34.59%	35.32%	36.07%	33.74%	35.42%	27.19%	-
YoY %	-11.25%	-2.07%	-2.08%	6.91%	-4.74%	30.27%	-	-
Horiz. %	112.91%	127.22%	129.90%	132.66%	124.09%	130.27%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Equity
Net Worth	2,225,929	2,123,822	1,843,805	1,823,695	1,765,024	1,716,132	1,635,984	22.85%
YoY %	4.81%	15.19%	1.10%	3.32%	2.85%	4.90%	-	-
Horiz. %	136.06%	129.82%	112.70%	111.47%	107.89%	104.90%	100.00%	-
NOSH	515,261	515,261	489,233	488,926	488,926	488,926	488,926	3.56%
YoY %	0.00%	5.32%	0.06%	0.00%	0.00%	0.00%	-	-
Horiz. %	105.39%	105.39%	100.06%	100.00%	100.00%	100.00%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Ratio Analysis
NP Margin	10.65%	9.75%	10.05%	10.29%	11.19%	10.95%	10.99%	-
YoY %	9.23%	-2.99%	-2.33%	-8.04%	2.19%	-0.36%	-	-
Horiz. %	96.91%	88.72%	91.45%	93.63%	101.82%	99.64%	100.00%	-
ROE	14.99%	13.59%	15.01%	14.86%	16.42%	15.95%	17.05%	-
YoY %	10.30%	-9.46%	1.01%	-9.50%	2.95%	-6.45%	-	-
Horiz. %	87.92%	79.71%	88.04%	87.16%	96.30%	93.55%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Per Share
RPS	630.25	597.25	575.28	548.49	537.25	519.44	532.14	11.97%
YoY %	5.53%	3.82%	4.88%	2.09%	3.43%	-2.39%	-	-
Horiz. %	118.44%	112.24%	108.11%	103.07%	100.96%	97.61%	100.00%	-
EPS	64.76	56.66	56.60	55.44	59.27	55.97	57.64	8.09%
YoY %	14.30%	0.11%	2.09%	-6.46%	5.90%	-2.90%	-	-
Horiz. %	112.35%	98.30%	98.20%	96.18%	102.83%	97.10%	100.00%	-
DPS	19.88	19.60	20.00	20.00	20.00	20.00	15.67	17.24%
YoY %	1.43%	-2.00%	0.00%	0.00%	0.00%	27.63%	-	-
Horiz. %	126.87%	125.08%	127.63%	127.63%	127.63%	127.63%	100.00%	-
NAPS	4.32	4.17	3.77	3.73	3.61	3.51	3.38	17.82%
YoY %	3.60%	10.61%	1.07%	3.32%	2.85%	3.85%	-	-
Horiz. %	127.81%	123.37%	111.54%	110.36%	106.80%	103.85%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Adjusted Per Share Value based on latest NOSH - 488,926
RPS	208.67	195.46	180.79	172.32	168.79	163.19	165.50	16.75%
YoY %	6.76%	8.11%	4.92%	2.09%	3.43%	-1.40%	-	-
Horiz. %	126.08%	118.10%	109.24%	104.12%	101.99%	98.60%	100.00%	-
EPS	21.44	18.54	17.79	17.42	18.62	17.58	17.93	12.69%
YoY %	15.64%	4.22%	2.12%	-6.44%	5.92%	-1.95%	-	-
Horiz. %	119.58%	103.40%	99.22%	97.16%	103.85%	98.05%	100.00%	-
DPS	6.58	6.41	6.28	6.28	6.28	6.23	4.87	22.28%
YoY %	2.65%	2.07%	0.00%	0.00%	0.80%	27.93%	-	-
Horiz. %	135.11%	131.62%	128.95%	128.95%	128.95%	127.93%	100.00%	-
NAPS	1.4303	1.3647	1.1848	1.1718	1.1341	1.1027	1.0512	22.85%
YoY %	4.81%	15.18%	1.11%	3.32%	2.85%	4.90%	-	-
Horiz. %	136.06%	129.82%	112.71%	111.47%	107.89%	104.90%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	30/01/18	-
Price	8.42	8.55	8.80	8.59	7.90	7.61	8.75	-
P/RPS	1.34	1.43	1.53	1.57	1.47	1.47	1.64	-12.63%
YoY %	-6.29%	-6.54%	-2.55%	6.80%	0.00%	-10.37%	-	-
Horiz. %	81.71%	87.20%	93.29%	95.73%	89.63%	89.63%	100.00%	-
P/EPS	13.00	15.09	15.55	15.49	13.33	13.60	15.18	-9.84%
YoY %	-13.85%	-2.96%	0.39%	16.20%	-1.99%	-10.41%	-	-
Horiz. %	85.64%	99.41%	102.44%	102.04%	87.81%	89.59%	100.00%	-
EY	7.69	6.63	6.43	6.45	7.50	7.35	6.59	10.87%
YoY %	15.99%	3.11%	-0.31%	-14.00%	2.04%	11.53%	-	-
Horiz. %	116.69%	100.61%	97.57%	97.88%	113.81%	111.53%	100.00%	-
DY	2.36	2.29	2.27	2.33	2.53	2.63	1.79	20.29%
YoY %	3.06%	0.88%	-2.58%	-7.91%	-3.80%	46.93%	-	-
Horiz. %	131.84%	127.93%	126.82%	130.17%	141.34%	146.93%	100.00%	-
P/NAPS	1.95	2.05	2.33	2.30	2.19	2.17	2.59	-17.28%
YoY %	-4.88%	-12.02%	1.30%	5.02%	0.92%	-16.22%	-	-
Horiz. %	75.29%	79.15%	89.96%	88.80%	84.56%	83.78%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Price Multiplier on Announcement Date
Date	26/09/19	26/06/19	19/03/19	28/12/18	20/09/18	20/06/18	22/03/18	-
Price	8.89	8.56	8.46	9.15	8.57	6.71	8.03	-
P/RPS	1.41	1.43	1.47	1.67	1.60	1.29	1.51	-4.47%
YoY %	-1.40%	-2.72%	-11.98%	4.37%	24.03%	-14.57%	-	-
Horiz. %	93.38%	94.70%	97.35%	110.60%	105.96%	85.43%	100.00%	-
P/EPS	13.73	15.11	14.95	16.50	14.46	11.99	13.93	-0.96%
YoY %	-9.13%	1.07%	-9.39%	14.11%	20.60%	-13.93%	-	-
Horiz. %	98.56%	108.47%	107.32%	118.45%	103.80%	86.07%	100.00%	-
EY	7.28	6.62	6.69	6.06	6.92	8.34	7.18	0.92%
YoY %	9.97%	-1.05%	10.40%	-12.43%	-17.03%	16.16%	-	-
Horiz. %	101.39%	92.20%	93.18%	84.40%	96.38%	116.16%	100.00%	-
DY	2.24	2.29	2.36	2.19	2.33	2.98	1.95	9.71%
YoY %	-2.18%	-2.97%	7.76%	-6.01%	-21.81%	52.82%	-	-
Horiz. %	114.87%	117.44%	121.03%	112.31%	119.49%	152.82%	100.00%	-
P/NAPS	2.06	2.05	2.24	2.45	2.37	1.91	2.38	-9.20%
YoY %	0.49%	-8.48%	-8.57%	3.38%	24.08%	-19.75%	-	-
Horiz. %	86.55%	86.13%	94.12%	102.94%	99.58%	80.25%	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