[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
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 3,247,446 3,041,835 2,813,557 2,681,724 2,626,767 2,539,678 2,575,653 16.75%
PBT 450,588 380,912 356,297 341,630 361,658 339,044 347,666 18.92%
Tax -104,680 -84,388 -73,456 -65,649 -67,624 -61,029 -64,728 37.89%
NP 345,908 296,524 282,841 275,981 294,034 278,015 282,938 14.37%
-
NP to SH 333,697 288,582 276,834 271,070 289,806 273,646 279,007 12.71%
-
Tax Rate 23.23% 22.15% 20.62% 19.22% 18.70% 18.00% 18.62% -
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%
-
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%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 102,457 99,823 97,785 97,785 97,785 96,922 75,852 22.26%
Div Payout % 30.70% 34.59% 35.32% 36.07% 33.74% 35.42% 27.19% -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
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%
NOSH 515,261 515,261 489,233 488,926 488,926 488,926 488,926 3.56%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 10.65% 9.75% 10.05% 10.29% 11.19% 10.95% 10.99% -
ROE 14.99% 13.59% 15.01% 14.86% 16.42% 15.95% 17.05% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 630.25 597.25 575.28 548.49 537.25 519.44 532.14 11.97%
EPS 64.76 56.66 56.60 55.44 59.27 55.97 57.64 8.09%
DPS 19.88 19.60 20.00 20.00 20.00 20.00 15.67 17.24%
NAPS 4.32 4.17 3.77 3.73 3.61 3.51 3.38 17.82%
Adjusted Per Share Value based on latest NOSH - 488,926
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 209.34 196.09 181.37 172.87 169.33 163.72 166.04 16.75%
EPS 21.51 18.60 17.85 17.47 18.68 17.64 17.99 12.68%
DPS 6.60 6.43 6.30 6.30 6.30 6.25 4.89 22.19%
NAPS 1.4349 1.3691 1.1886 1.1756 1.1378 1.1063 1.0546 22.85%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
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%
P/EPS 13.00 15.09 15.55 15.49 13.33 13.60 15.18 -9.84%
EY 7.69 6.63 6.43 6.45 7.50 7.35 6.59 10.87%
DY 2.36 2.29 2.27 2.33 2.53 2.63 1.79 20.29%
P/NAPS 1.95 2.05 2.33 2.30 2.19 2.17 2.59 -17.28%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
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%
P/EPS 13.73 15.11 14.95 16.50 14.46 11.99 13.93 -0.96%
EY 7.28 6.62 6.69 6.06 6.92 8.34 7.18 0.92%
DY 2.24 2.29 2.36 2.19 2.33 2.98 1.95 9.71%
P/NAPS 2.06 2.05 2.24 2.45 2.37 1.91 2.38 -9.20%

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