[SCIENTX] YoY Annualized Quarter Result on 31-Jul-2018 [#4]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
20-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jul-2018 [#4]
Profit Trend
QoQ- 7.86%
YoY- 13.26%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 3,655,966 3,518,601 3,247,446 2,626,767 2,403,151 2,200,980 1,801,684 12.50%
PBT 600,961 544,262 450,588 361,658 317,968 306,332 220,962 18.12%
Tax -115,185 -126,236 -104,680 -67,624 -58,027 -59,765 -58,866 11.82%
NP 485,776 418,026 345,908 294,034 259,941 246,567 162,096 20.05%
-
NP to SH 457,233 390,114 333,697 289,806 255,873 240,865 158,190 19.33%
-
Tax Rate 19.17% 23.19% 23.23% 18.70% 18.25% 19.51% 26.64% -
Total Cost 3,170,190 3,100,575 2,901,538 2,332,733 2,143,210 1,954,413 1,639,588 11.60%
-
Net Worth 2,899,651 2,563,907 2,225,929 1,765,024 1,527,344 1,162,467 936,606 20.70%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div 139,555 118,651 103,052 97,785 76,847 50,047 49,413 18.87%
Div Payout % 30.52% 30.41% 30.88% 33.74% 30.03% 20.78% 31.24% -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 2,899,651 2,563,907 2,225,929 1,765,024 1,527,344 1,162,467 936,606 20.70%
NOSH 1,550,656 515,876 515,261 488,926 483,558 227,488 224,605 37.95%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 13.29% 11.88% 10.65% 11.19% 10.82% 11.20% 9.00% -
ROE 15.77% 15.22% 14.99% 16.42% 16.75% 20.72% 16.89% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 235.78 682.06 630.25 537.25 500.35 967.51 802.15 -18.44%
EPS 29.50 75.66 66.66 59.59 54.83 105.88 70.43 -13.48%
DPS 9.00 23.00 20.00 20.00 16.00 22.00 22.00 -13.82%
NAPS 1.87 4.97 4.32 3.61 3.18 5.11 4.17 -12.50%
Adjusted Per Share Value based on latest NOSH - 488,926
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 234.92 226.09 208.67 168.79 154.42 141.43 115.77 12.50%
EPS 29.38 25.07 21.44 18.62 16.44 15.48 10.16 19.34%
DPS 8.97 7.62 6.62 6.28 4.94 3.22 3.18 18.84%
NAPS 1.8632 1.6475 1.4303 1.1341 0.9814 0.747 0.6018 20.70%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 4.18 9.10 8.42 7.90 8.66 12.70 7.10 -
P/RPS 1.77 1.33 1.34 1.47 1.73 1.31 0.89 12.12%
P/EPS 14.18 12.03 13.00 13.33 16.26 11.99 10.08 5.84%
EY 7.05 8.31 7.69 7.50 6.15 8.34 9.92 -5.52%
DY 2.15 2.53 2.38 2.53 1.85 1.73 3.10 -5.91%
P/NAPS 2.24 1.83 1.95 2.19 2.72 2.49 1.70 4.70%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 29/09/21 18/09/20 26/09/19 20/09/18 19/09/17 26/09/16 29/09/15 -
Price 4.57 9.50 8.94 8.57 8.60 6.30 7.05 -
P/RPS 1.94 1.39 1.42 1.60 1.72 0.65 0.88 14.06%
P/EPS 15.50 12.56 13.80 14.46 16.14 5.95 10.01 7.55%
EY 6.45 7.96 7.24 6.92 6.19 16.81 9.99 -7.02%
DY 1.97 2.42 2.24 2.33 1.86 3.49 3.12 -7.37%
P/NAPS 2.44 1.91 2.07 2.37 2.70 1.23 1.69 6.30%

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