[SCIENTX] YoY Cumulative 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- 93.89%
YoY- 19.73%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 1,708,804 1,791,743 1,480,224 1,293,434 1,120,932 1,096,027 893,936 11.39%
PBT 277,552 255,334 172,582 177,943 148,245 160,633 87,461 21.20%
Tax -56,575 -62,143 -41,472 -35,640 -28,939 -31,228 -19,156 19.76%
NP 220,977 193,191 131,110 142,303 119,306 129,405 68,305 21.59%
-
NP to SH 204,699 178,436 127,411 140,383 117,249 125,475 66,321 20.64%
-
Tax Rate 20.38% 24.34% 24.03% 20.03% 19.52% 19.44% 21.90% -
Total Cost 1,487,827 1,598,552 1,349,114 1,151,131 1,001,626 966,622 825,631 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 7.59% 7.57% 6.91% 8.58% 9.21% 12.02% 8.29% -
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 110.20 347.54 302.66 267.23 242.26 485.06 399.92 -19.31%
EPS 13.21 34.62 26.06 29.02 25.41 55.53 29.67 -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 109.80 115.13 95.11 83.11 72.03 70.43 57.44 11.39%
EPS 13.15 11.47 8.19 9.02 7.53 8.06 4.26 20.64%
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 3.62 2.60 2.91 3.27 2.89 2.16 1.66 13.86%
P/EPS 30.22 26.15 33.78 30.17 27.59 18.91 22.35 5.15%
EY 3.31 3.82 2.96 3.31 3.63 5.29 4.48 -4.91%
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 3.63 2.56 2.80 3.00 2.99 2.67 1.66 13.91%
P/EPS 30.30 25.71 32.47 27.69 28.61 23.30 22.31 5.22%
EY 3.30 3.89 3.08 3.61 3.50 4.29 4.48 -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