[SCIENTX] YoY Annualized Quarter Result on 30-Apr-2017 [#3]

Stock

[SCIENTX] SCIENTEX BERHAD

Announcement Date

20-Jun-2017

Admission Sponsor

Sponsor

Financial Year

31-Jul-2017

Quarter

30-Apr-2017 [#3]

Profit Trend

QoQ- 4.48%

YoY- -1.6%

Quarter Report

SB Q3 FY2017 Announcement.pdf

Latest QR

Upcoming QR

SCIENTX's Result

SCIENTX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Annualized Quarter Result
Revenue	3,418,629	3,078,241	2,524,817	2,342,781	2,186,564	1,798,914	1,566,761	13.87%
YoY %	11.06%	21.92%	7.77%	7.14%	21.55%	14.82%	-	-
Horiz. %	218.20%	196.47%	161.15%	149.53%	139.56%	114.82%	100.00%	-
PBT	480,098	365,353	339,681	311,580	315,232	191,954	173,670	18.44%
YoY %	31.41%	7.56%	9.02%	-1.16%	64.22%	10.53%	-	-
Horiz. %	276.44%	210.37%	195.59%	179.41%	181.51%	110.53%	100.00%	-
Tax	-121,132	-88,965	-66,613	-62,610	-59,184	-42,281	-38,106	21.23%
YoY %	-36.16%	-33.56%	-6.39%	-5.79%	-39.98%	-10.96%	-	-
Horiz. %	317.88%	233.47%	174.81%	164.30%	155.31%	110.96%	100.00%	-
NP	358,966	276,388	273,068	248,969	256,048	149,673	135,564	17.60%
YoY %	29.88%	1.22%	9.68%	-2.76%	71.07%	10.41%	-	-
Horiz. %	264.79%	203.88%	201.43%	183.65%	188.88%	110.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	330,749	267,060	268,692	244,994	248,973	145,705	132,805	16.40%
YoY %	23.85%	-0.61%	9.67%	-1.60%	70.87%	9.71%	-	-
Horiz. %	249.05%	201.09%	202.32%	184.48%	187.47%	109.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.23%	24.35%	19.61%	20.09%	18.77%	22.03%	21.94%	-
YoY %	3.61%	24.17%	-2.39%	7.03%	-14.80%	0.41%	-	-
Horiz. %	115.00%	110.98%	89.38%	91.57%	85.55%	100.41%	100.00%	-
Total Cost	3,059,662	2,801,853	2,251,749	2,093,812	1,930,516	1,649,241	1,431,197	13.48%
YoY %	9.20%	24.43%	7.54%	8.46%	17.05%	15.24%	-	-
Horiz. %	213.78%	195.77%	157.33%	146.30%	134.89%	115.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,434,938	2,123,822	1,716,132	1,335,242	1,128,675	846,132	685,551	23.49%
YoY %	14.65%	23.76%	28.53%	18.30%	33.39%	23.42%	-	-
Horiz. %	355.18%	309.80%	250.33%	194.77%	164.64%	123.42%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Dividend
Div	68,783	67,907	65,190	36,961	36,262	26,932	23,588	19.50%
YoY %	1.29%	4.17%	76.38%	1.93%	34.64%	14.18%	-	-
Horiz. %	291.60%	287.89%	276.37%	156.69%	153.73%	114.18%	100.00%	-
Div Payout %	20.80%	25.43%	24.26%	15.09%	14.56%	18.48%	17.76%	-
YoY %	-18.21%	4.82%	60.77%	3.64%	-21.21%	4.05%	-	-
Horiz. %	117.12%	143.19%	136.60%	84.97%	81.98%	104.05%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Equity
Net Worth	2,434,938	2,123,822	1,716,132	1,335,242	1,128,675	846,132	685,551	23.49%
YoY %	14.65%	23.76%	28.53%	18.30%	33.39%	23.42%	-	-
Horiz. %	355.18%	309.80%	250.33%	194.77%	164.64%	123.42%	100.00%	-
NOSH	515,876	515,261	488,926	462,021	226,641	224,438	221,145	15.14%
YoY %	0.12%	5.39%	5.82%	103.86%	0.98%	1.49%	-	-
Horiz. %	233.28%	233.00%	221.09%	208.92%	102.49%	101.49%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Ratio Analysis
NP Margin	10.50%	8.98%	10.82%	10.63%	11.71%	8.32%	8.65%	-
YoY %	16.93%	-17.01%	1.79%	-9.22%	40.75%	-3.82%	-	-
Horiz. %	121.39%	103.82%	125.09%	122.89%	135.38%	96.18%	100.00%	-
ROE	13.58%	12.57%	15.66%	18.35%	22.06%	17.22%	19.37%	-
YoY %	8.04%	-19.73%	-14.66%	-16.82%	28.11%	-11.10%	-	-
Horiz. %	70.11%	64.89%	80.85%	94.73%	113.89%	88.90%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Per Share
RPS	662.68	604.39	516.40	507.07	964.77	801.52	708.47	-1.10%
YoY %	9.64%	17.04%	1.84%	-47.44%	20.37%	13.13%	-	-
Horiz. %	93.54%	85.31%	72.89%	71.57%	136.18%	113.13%	100.00%	-
EPS	64.15	53.88	55.35	53.03	109.85	64.92	60.05	1.10%
YoY %	19.06%	-2.66%	4.37%	-51.73%	69.21%	8.11%	-	-
Horiz. %	106.83%	89.73%	92.17%	88.31%	182.93%	108.11%	100.00%	-
DPS	13.33	13.33	13.33	8.00	16.00	12.00	10.67	3.77%
YoY %	0.00%	0.00%	66.62%	-50.00%	33.33%	12.46%	-	-
Horiz. %	124.93%	124.93%	124.93%	74.98%	149.95%	112.46%	100.00%	-
NAPS	4.72	4.17	3.51	2.89	4.98	3.77	3.10	7.25%
YoY %	13.19%	18.80%	21.45%	-41.97%	32.10%	21.61%	-	-
Horiz. %	152.26%	134.52%	113.23%	93.23%	160.65%	121.61%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Adjusted Per Share Value based on latest NOSH - 463,716
RPS	220.38	198.43	162.76	151.02	140.95	115.96	101.00	13.87%
YoY %	11.06%	21.92%	7.77%	7.14%	21.55%	14.81%	-	-
Horiz. %	218.20%	196.47%	161.15%	149.52%	139.55%	114.81%	100.00%	-
EPS	21.32	17.22	17.32	15.79	16.05	9.39	8.56	16.41%
YoY %	23.81%	-0.58%	9.69%	-1.62%	70.93%	9.70%	-	-
Horiz. %	249.07%	201.17%	202.34%	184.46%	187.50%	109.70%	100.00%	-
DPS	4.43	4.38	4.20	2.38	2.34	1.74	1.52	19.49%
YoY %	1.14%	4.29%	76.47%	1.71%	34.48%	14.47%	-	-
Horiz. %	291.45%	288.16%	276.32%	156.58%	153.95%	114.47%	100.00%	-
NAPS	1.5696	1.3691	1.1063	0.8607	0.7276	0.5454	0.4419	23.49%
YoY %	14.64%	23.75%	28.53%	18.29%	33.41%	23.42%	-	-
Horiz. %	355.19%	309.82%	250.35%	194.77%	164.65%	123.42%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/20	30/04/19	30/04/18	28/04/17	29/04/16	30/04/15	30/04/14	-
Price	8.30	8.55	7.61	8.29	12.50	6.65	5.80	-
P/RPS	1.25	1.41	1.47	1.63	1.30	0.83	0.82	7.27%
YoY %	-11.35%	-4.08%	-9.82%	25.38%	56.63%	1.22%	-	-
Horiz. %	152.44%	171.95%	179.27%	198.78%	158.54%	101.22%	100.00%	-
P/EPS	12.95	16.31	13.85	15.63	11.38	10.24	9.66	5.00%
YoY %	-20.60%	17.76%	-11.39%	37.35%	11.13%	6.00%	-	-
Horiz. %	134.06%	168.84%	143.37%	161.80%	117.81%	106.00%	100.00%	-
EY	7.72	6.13	7.22	6.40	8.79	9.76	10.35	-4.76%
YoY %	25.94%	-15.10%	12.81%	-27.19%	-9.94%	-5.70%	-	-
Horiz. %	74.59%	59.23%	69.76%	61.84%	84.93%	94.30%	100.00%	-
DY	1.61	1.56	1.75	0.97	1.28	1.80	1.84	-2.19%
YoY %	3.21%	-10.86%	80.41%	-24.22%	-28.89%	-2.17%	-	-
Horiz. %	87.50%	84.78%	95.11%	52.72%	69.57%	97.83%	100.00%	-
P/NAPS	1.76	2.05	2.17	2.87	2.51	1.76	1.87	-1.00%
YoY %	-14.15%	-5.53%	-24.39%	14.34%	42.61%	-5.88%	-	-
Horiz. %	94.12%	109.63%	116.04%	153.48%	134.22%	94.12%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Price Multiplier on Announcement Date
Date	23/06/20	26/06/19	20/06/18	20/06/17	01/06/16	29/06/15	19/06/14	-
Price	8.77	8.56	6.71	8.37	13.04	6.76	5.81	-
P/RPS	1.32	1.42	1.30	1.65	1.35	0.84	0.82	8.25%
YoY %	-7.04%	9.23%	-21.21%	22.22%	60.71%	2.44%	-	-
Horiz. %	160.98%	173.17%	158.54%	201.22%	164.63%	102.44%	100.00%	-
P/EPS	13.68	16.32	12.21	15.78	11.87	10.41	9.67	5.94%
YoY %	-16.18%	33.66%	-22.62%	32.94%	14.02%	7.65%	-	-
Horiz. %	141.47%	168.77%	126.27%	163.19%	122.75%	107.65%	100.00%	-
EY	7.31	6.13	8.19	6.34	8.42	9.60	10.34	-5.61%
YoY %	19.25%	-25.15%	29.18%	-24.70%	-12.29%	-7.16%	-	-
Horiz. %	70.70%	59.28%	79.21%	61.32%	81.43%	92.84%	100.00%	-
DY	1.52	1.56	1.99	0.96	1.23	1.78	1.84	-3.13%
YoY %	-2.56%	-21.61%	107.29%	-21.95%	-30.90%	-3.26%	-	-
Horiz. %	82.61%	84.78%	108.15%	52.17%	66.85%	96.74%	100.00%	-
P/NAPS	1.86	2.05	1.91	2.90	2.62	1.79	1.87	-0.08%
YoY %	-9.27%	7.33%	-34.14%	10.69%	46.37%	-4.28%	-	-
Horiz. %	99.47%	109.63%	102.14%	155.08%	140.11%	95.72%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 14:30:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-07-05 12:25:00

EMA 5

5 Mins

BUY

2024-07-05 12:25:00

ADX

5 Mins

BUY

2024-07-05 12:25:00

VOLUME BREAKOUT

5 Mins

BUY

2024-07-05 12:25:00

TURTLE SYSTEM 20

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

961

MPI

MALAYSIAN PACIFIC INDUSTRIES

959

DNEX

DAGANG NEXCHANGE BERHAD

812

SALCON

SALCON BHD

749

JCY

JCY INTERNATIONAL BERHAD

749

YTLPOWR

YTL POWER INTERNATIONAL BHD

639

TOPGLOV

TOP GLOVE CORPORATION BHD

628

MAYBANK

MALAYAN BANKING BHD

625

WCT

WCT HOLDINGS BERHAD

601

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.10

-0.02

134,285,700

EDUSPEC-OR

0.005

0.00

75,002,700

NOVAMSC

0.26

+0.03

73,164,900

HSI-CV4

0.075

-0.015

72,252,900

HSI-HWE

0.135

+0.02

66,583,700

HSI-CXN

0.185

-0.025

64,611,200

AHB-WC

0.075

0.00

61,081,100

SNS

0.93

+0.045

59,220,100

HSI-HWW

0.235

+0.02

56,406,000

More active Stocks

NESTLE

124.50

+2.50

3,100

KOBAY

2.45

+0.27

8,161,100

KLK

20.32

+0.24

186,900

IJM-C76

0.725

+0.165

95,000

NPC

1.80

+0.15

200

YBS

0.925

+0.14

26,217,200

MERCURY

1.03

+0.135

110,600

SIMEPROP-C18

0.765

+0.135

10,000

CRESNDO

3.75

+0.12

979,700

AIRPORT

10.12

+0.12

370,900

More gainer Stocks

TOYOVEN

0.86

-0.20

9,806,800

SALUTE

0.515

-0.165

15,992,100

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

KUAISHO-C17

0.08

-0.12

58,800

CARLSBG

18.66

-0.10

62,300

HSI-HWX

0.665

-0.10

5,000

HLFG

17.24

-0.10

800

SYNERGY

1.49

-0.09

2,190,700

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More