[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

SB Q3 FY2018 Announcement.pdf

Latest QR

Upcoming QR

SCIENTX's Result

SCIENTX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Annualized Quarter Result
Revenue	3,580,802	3,418,629	3,078,241	2,524,817	2,342,781	2,186,564	1,798,914	12.14%
YoY %	4.74%	11.06%	21.92%	7.77%	7.14%	21.55%	-	-
Horiz. %	199.05%	190.04%	171.12%	140.35%	130.23%	121.55%	100.00%	-
PBT	568,602	480,098	365,353	339,681	311,580	315,232	191,954	19.82%
YoY %	18.43%	31.41%	7.56%	9.02%	-1.16%	64.22%	-	-
Horiz. %	296.22%	250.11%	190.33%	176.96%	162.32%	164.22%	100.00%	-
Tax	-118,513	-121,132	-88,965	-66,613	-62,610	-59,184	-42,281	18.72%
YoY %	2.16%	-36.16%	-33.56%	-6.39%	-5.79%	-39.98%	-	-
Horiz. %	280.30%	286.49%	210.41%	157.55%	148.08%	139.98%	100.00%	-
NP	450,089	358,966	276,388	273,068	248,969	256,048	149,673	20.12%
YoY %	25.38%	29.88%	1.22%	9.68%	-2.76%	71.07%	-	-
Horiz. %	300.71%	239.83%	184.66%	182.44%	166.34%	171.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	419,438	330,749	267,060	268,692	244,994	248,973	145,705	19.25%
YoY %	26.81%	23.85%	-0.61%	9.67%	-1.60%	70.87%	-	-
Horiz. %	287.87%	227.00%	183.29%	184.41%	168.14%	170.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.84%	25.23%	24.35%	19.61%	20.09%	18.77%	22.03%	-
YoY %	-17.40%	3.61%	24.17%	-2.39%	7.03%	-14.80%	-	-
Horiz. %	94.60%	114.53%	110.53%	89.01%	91.19%	85.20%	100.00%	-
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%
YoY %	2.32%	9.20%	24.43%	7.54%	8.46%	17.05%	-	-
Horiz. %	189.83%	185.52%	169.89%	136.53%	126.96%	117.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,806,576	2,434,938	2,123,822	1,716,132	1,335,242	1,128,675	846,132	22.09%
YoY %	15.26%	14.65%	23.76%	28.53%	18.30%	33.39%	-	-
Horiz. %	331.69%	287.77%	251.00%	202.82%	157.81%	133.39%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Dividend
Div	82,698	68,783	67,907	65,190	36,961	36,262	26,932	20.53%
YoY %	20.23%	1.29%	4.17%	76.38%	1.93%	34.64%	-	-
Horiz. %	307.06%	255.40%	252.14%	242.05%	137.24%	134.64%	100.00%	-
Div Payout %	19.72%	20.80%	25.43%	24.26%	15.09%	14.56%	18.48%	-
YoY %	-5.19%	-18.21%	4.82%	60.77%	3.64%	-21.21%	-	-
Horiz. %	106.71%	112.55%	137.61%	131.28%	81.66%	78.79%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Equity
Net Worth	2,806,576	2,434,938	2,123,822	1,716,132	1,335,242	1,128,675	846,132	22.09%
YoY %	15.26%	14.65%	23.76%	28.53%	18.30%	33.39%	-	-
Horiz. %	331.69%	287.77%	251.00%	202.82%	157.81%	133.39%	100.00%	-
NOSH	1,550,594	515,876	515,261	488,926	462,021	226,641	224,438	37.96%
YoY %	200.57%	0.12%	5.39%	5.82%	103.86%	0.98%	-	-
Horiz. %	690.88%	229.85%	229.58%	217.84%	205.86%	100.98%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Ratio Analysis
NP Margin	12.57%	10.50%	8.98%	10.82%	10.63%	11.71%	8.32%	-
YoY %	19.71%	16.93%	-17.01%	1.79%	-9.22%	40.75%	-	-
Horiz. %	151.08%	126.20%	107.93%	130.05%	127.76%	140.75%	100.00%	-
ROE	14.94%	13.58%	12.57%	15.66%	18.35%	22.06%	17.22%	-
YoY %	10.01%	8.04%	-19.73%	-14.66%	-16.82%	28.11%	-	-
Horiz. %	86.76%	78.86%	73.00%	90.94%	106.56%	128.11%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Per Share
RPS	230.93	662.68	604.39	516.40	507.07	964.77	801.52	-18.71%
YoY %	-65.15%	9.64%	17.04%	1.84%	-47.44%	20.37%	-	-
Horiz. %	28.81%	82.68%	75.41%	64.43%	63.26%	120.37%	100.00%	-
EPS	27.07	64.15	53.88	55.35	53.03	109.85	64.92	-13.55%
YoY %	-57.80%	19.06%	-2.66%	4.37%	-51.73%	69.21%	-	-
Horiz. %	41.70%	98.81%	82.99%	85.26%	81.69%	169.21%	100.00%	-
DPS	5.33	13.33	13.33	13.33	8.00	16.00	12.00	-12.64%
YoY %	-60.02%	0.00%	0.00%	66.62%	-50.00%	33.33%	-	-
Horiz. %	44.42%	111.08%	111.08%	111.08%	66.67%	133.33%	100.00%	-
NAPS	1.81	4.72	4.17	3.51	2.89	4.98	3.77	-11.50%
YoY %	-61.65%	13.19%	18.80%	21.45%	-41.97%	32.10%	-	-
Horiz. %	48.01%	125.20%	110.61%	93.10%	76.66%	132.10%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Adjusted Per Share Value based on latest NOSH - 488,926
RPS	230.09	219.67	197.80	162.24	150.54	140.50	115.59	12.14%
YoY %	4.74%	11.06%	21.92%	7.77%	7.15%	21.55%	-	-
Horiz. %	199.06%	190.04%	171.12%	140.36%	130.24%	121.55%	100.00%	-
EPS	26.95	21.25	17.16	17.27	15.74	16.00	9.36	19.25%
YoY %	26.82%	23.83%	-0.64%	9.72%	-1.62%	70.94%	-	-
Horiz. %	287.93%	227.03%	183.33%	184.51%	168.16%	170.94%	100.00%	-
DPS	5.31	4.42	4.36	4.19	2.38	2.33	1.73	20.53%
YoY %	20.14%	1.38%	4.06%	76.05%	2.15%	34.68%	-	-
Horiz. %	306.94%	255.49%	252.02%	242.20%	137.57%	134.68%	100.00%	-
NAPS	1.8034	1.5646	1.3647	1.1027	0.858	0.7252	0.5437	22.09%
YoY %	15.26%	14.65%	23.76%	28.52%	18.31%	33.38%	-	-
Horiz. %	331.69%	287.77%	251.00%	202.81%	157.81%	133.38%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	44.80%	-11.35%	-4.08%	-9.82%	25.38%	56.63%	-	-
Horiz. %	218.07%	150.60%	169.88%	177.11%	196.39%	156.63%	100.00%	-
P/EPS	15.49	12.95	16.31	13.85	15.63	11.38	10.24	7.13%
YoY %	19.61%	-20.60%	17.76%	-11.39%	37.35%	11.13%	-	-
Horiz. %	151.27%	126.46%	159.28%	135.25%	152.64%	111.13%	100.00%	-
EY	6.46	7.72	6.13	7.22	6.40	8.79	9.76	-6.64%
YoY %	-16.32%	25.94%	-15.10%	12.81%	-27.19%	-9.94%	-	-
Horiz. %	66.19%	79.10%	62.81%	73.98%	65.57%	90.06%	100.00%	-
DY	1.27	1.61	1.56	1.75	0.97	1.28	1.80	-5.64%
YoY %	-21.12%	3.21%	-10.86%	80.41%	-24.22%	-28.89%	-	-
Horiz. %	70.56%	89.44%	86.67%	97.22%	53.89%	71.11%	100.00%	-
P/NAPS	2.31	1.76	2.05	2.17	2.87	2.51	1.76	4.63%
YoY %	31.25%	-14.15%	-5.53%	-24.39%	14.34%	42.61%	-	-
Horiz. %	131.25%	100.00%	116.48%	123.30%	163.07%	142.61%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Price Multiplier on Announcement Date
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%
YoY %	39.39%	-7.04%	9.23%	-21.21%	22.22%	60.71%	-	-
Horiz. %	219.05%	157.14%	169.05%	154.76%	196.43%	160.71%	100.00%	-
P/EPS	15.75	13.68	16.32	12.21	15.78	11.87	10.41	7.13%
YoY %	15.13%	-16.18%	33.66%	-22.62%	32.94%	14.02%	-	-
Horiz. %	151.30%	131.41%	156.77%	117.29%	151.59%	114.02%	100.00%	-
EY	6.35	7.31	6.13	8.19	6.34	8.42	9.60	-6.65%
YoY %	-13.13%	19.25%	-25.15%	29.18%	-24.70%	-12.29%	-	-
Horiz. %	66.15%	76.15%	63.85%	85.31%	66.04%	87.71%	100.00%	-
DY	1.25	1.52	1.56	1.99	0.96	1.23	1.78	-5.71%
YoY %	-17.76%	-2.56%	-21.61%	107.29%	-21.95%	-30.90%	-	-
Horiz. %	70.22%	85.39%	87.64%	111.80%	53.93%	69.10%	100.00%	-
P/NAPS	2.35	1.86	2.05	1.91	2.90	2.62	1.79	4.63%
YoY %	26.34%	-9.27%	7.33%	-34.14%	10.69%	46.37%	-	-
Horiz. %	131.28%	103.91%	114.53%	106.70%	162.01%	146.37%	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