[SCIENTX] YoY Annualized Quarter Result on 31-Jan-2018 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
22-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- -3.05%
YoY- 19.73%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 3,417,608 3,583,486 2,960,448 2,586,868 2,241,864 2,192,054 1,787,872 11.39%
PBT 555,104 510,668 345,164 355,886 296,490 321,266 174,922 21.20%
Tax -113,150 -124,286 -82,944 -71,280 -57,878 -62,456 -38,312 19.76%
NP 441,954 386,382 262,220 284,606 238,612 258,810 136,610 21.59%
-
NP to SH 409,398 356,872 254,822 280,766 234,498 250,950 132,642 20.64%
-
Tax Rate 20.38% 24.34% 24.03% 20.03% 19.52% 19.44% 21.90% -
Total Cost 2,975,654 3,197,104 2,698,228 2,302,262 2,003,252 1,933,244 1,651,262 10.30%
-
Net Worth 2,698,034 2,356,091 1,843,805 1,635,984 1,272,444 1,043,930 800,233 22.43%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 2,698,034 2,356,091 1,843,805 1,635,984 1,272,444 1,043,930 800,233 22.43%
NOSH 1,550,594 515,876 489,233 488,926 463,558 225,958 223,528 38.05%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 12.93% 10.78% 8.86% 11.00% 10.64% 11.81% 7.64% -
ROE 15.17% 15.15% 13.82% 17.16% 18.43% 24.04% 16.58% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 220.41 695.07 605.32 534.46 484.51 970.11 799.84 -19.31%
EPS 26.42 69.24 52.12 58.04 50.82 111.06 59.34 -12.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 4.57 3.77 3.38 2.75 4.62 3.58 -11.32%
Adjusted Per Share Value based on latest NOSH - 488,926
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 219.60 230.26 190.23 166.22 144.05 140.85 114.88 11.39%
EPS 26.31 22.93 16.37 18.04 15.07 16.13 8.52 20.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7337 1.5139 1.1848 1.0512 0.8176 0.6708 0.5142 22.43%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 3.99 9.05 8.80 8.75 6.99 10.50 6.63 -
P/RPS 1.81 1.30 1.45 1.64 1.44 1.08 0.83 13.86%
P/EPS 15.11 13.07 16.89 15.08 13.79 9.45 11.17 5.15%
EY 6.62 7.65 5.92 6.63 7.25 10.58 8.95 -4.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.98 2.33 2.59 2.54 2.27 1.85 3.61%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 09/03/21 11/03/20 19/03/19 22/03/18 22/03/17 22/03/16 23/03/15 -
Price 4.00 8.90 8.46 8.03 7.25 12.94 6.62 -
P/RPS 1.81 1.28 1.40 1.50 1.50 1.33 0.83 13.86%
P/EPS 15.15 12.86 16.24 13.84 14.31 11.65 11.16 5.22%
EY 6.60 7.78 6.16 7.22 6.99 8.58 8.96 -4.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 1.95 2.24 2.38 2.64 2.80 1.85 3.69%

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