[SCIENTX] YoY Annualized Quarter 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- -4.3%
YoY- 9.67%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 3,580,802 3,418,629 3,078,241 2,524,817 2,342,781 2,186,564 1,798,914 12.14%
PBT 568,602 480,098 365,353 339,681 311,580 315,232 191,954 19.82%
Tax -118,513 -121,132 -88,965 -66,613 -62,610 -59,184 -42,281 18.72%
NP 450,089 358,966 276,388 273,068 248,969 256,048 149,673 20.12%
-
NP to SH 419,438 330,749 267,060 268,692 244,994 248,973 145,705 19.25%
-
Tax Rate 20.84% 25.23% 24.35% 19.61% 20.09% 18.77% 22.03% -
Total Cost 3,130,713 3,059,662 2,801,853 2,251,749 2,093,812 1,930,516 1,649,241 11.26%
-
Net Worth 2,806,576 2,434,938 2,123,822 1,716,132 1,335,242 1,128,675 846,132 22.09%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 82,698 68,783 67,907 65,190 36,961 36,262 26,932 20.53%
Div Payout % 19.72% 20.80% 25.43% 24.26% 15.09% 14.56% 18.48% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 2,806,576 2,434,938 2,123,822 1,716,132 1,335,242 1,128,675 846,132 22.09%
NOSH 1,550,594 515,876 515,261 488,926 462,021 226,641 224,438 37.96%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 12.57% 10.50% 8.98% 10.82% 10.63% 11.71% 8.32% -
ROE 14.94% 13.58% 12.57% 15.66% 18.35% 22.06% 17.22% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 230.93 662.68 604.39 516.40 507.07 964.77 801.52 -18.71%
EPS 27.07 64.15 53.88 55.35 53.03 109.85 64.92 -13.55%
DPS 5.33 13.33 13.33 13.33 8.00 16.00 12.00 -12.64%
NAPS 1.81 4.72 4.17 3.51 2.89 4.98 3.77 -11.50%
Adjusted Per Share Value based on latest NOSH - 488,926
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 230.09 219.67 197.80 162.24 150.54 140.50 115.59 12.14%
EPS 26.95 21.25 17.16 17.27 15.74 16.00 9.36 19.25%
DPS 5.31 4.42 4.36 4.19 2.38 2.33 1.73 20.53%
NAPS 1.8034 1.5646 1.3647 1.1027 0.858 0.7252 0.5437 22.09%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 4.19 8.30 8.55 7.61 8.29 12.50 6.65 -
P/RPS 1.81 1.25 1.41 1.47 1.63 1.30 0.83 13.86%
P/EPS 15.49 12.95 16.31 13.85 15.63 11.38 10.24 7.13%
EY 6.46 7.72 6.13 7.22 6.40 8.79 9.76 -6.64%
DY 1.27 1.61 1.56 1.75 0.97 1.28 1.80 -5.64%
P/NAPS 2.31 1.76 2.05 2.17 2.87 2.51 1.76 4.63%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 23/06/21 23/06/20 26/06/19 20/06/18 20/06/17 01/06/16 29/06/15 -
Price 4.26 8.77 8.56 6.71 8.37 13.04 6.76 -
P/RPS 1.84 1.32 1.42 1.30 1.65 1.35 0.84 13.94%
P/EPS 15.75 13.68 16.32 12.21 15.78 11.87 10.41 7.13%
EY 6.35 7.31 6.13 8.19 6.34 8.42 9.60 -6.65%
DY 1.25 1.52 1.56 1.99 0.96 1.23 1.78 -5.71%
P/NAPS 2.35 1.86 2.05 1.91 2.90 2.62 1.79 4.63%

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