[SCIENTX] YoY TTM 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- -1.92%

YoY- 15.03%

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
TTM Result
Revenue	3,640,231	3,502,737	3,041,835	2,539,678	2,318,143	2,092,421	1,764,587	12.81%
YoY %	3.93%	15.15%	19.77%	9.56%	10.79%	18.58%	-	-
Horiz. %	206.29%	198.50%	172.38%	143.92%	131.37%	118.58%	100.00%	-
PBT	610,640	536,647	380,912	339,044	303,593	313,420	199,980	20.42%
YoY %	13.79%	40.88%	12.35%	11.68%	-3.14%	56.73%	-	-
Horiz. %	305.35%	268.35%	190.48%	169.54%	151.81%	156.73%	100.00%	-
Tax	-124,272	-128,805	-84,388	-61,029	-62,335	-71,543	-37,897	21.86%
YoY %	3.52%	-52.63%	-38.28%	2.10%	12.87%	-88.78%	-	-
Horiz. %	327.92%	339.88%	222.68%	161.04%	164.49%	188.78%	100.00%	-
NP	486,368	407,842	296,524	278,015	241,258	241,877	162,083	20.07%
YoY %	19.25%	37.54%	6.66%	15.24%	-0.26%	49.23%	-	-
Horiz. %	300.07%	251.63%	182.95%	171.53%	148.85%	149.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	456,631	381,464	288,582	273,646	237,881	235,641	158,125	19.31%
YoY %	19.70%	32.19%	5.46%	15.03%	0.95%	49.02%	-	-
Horiz. %	288.78%	241.24%	182.50%	173.06%	150.44%	149.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.35%	24.00%	22.15%	18.00%	20.53%	22.83%	18.95%	-
YoY %	-15.21%	8.35%	23.06%	-12.32%	-10.07%	20.47%	-	-
Horiz. %	107.39%	126.65%	116.89%	94.99%	108.34%	120.47%	100.00%	-
Total Cost	3,153,863	3,094,895	2,745,311	2,261,663	2,076,885	1,850,544	1,602,504	11.93%
YoY %	1.91%	12.73%	21.38%	8.90%	12.23%	15.48%	-	-
Horiz. %	196.81%	193.13%	171.31%	141.13%	129.60%	115.48%	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	1,340,141	1,135,703	851,480	21.97%
YoY %	15.26%	14.65%	23.76%	28.06%	18.00%	33.38%	-	-
Horiz. %	329.61%	285.97%	249.43%	201.55%	157.39%	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
Dividend
Div	129,087	103,113	99,823	96,922	50,820	56,721	49,073	17.47%
YoY %	25.19%	3.30%	2.99%	90.72%	-10.40%	15.58%	-	-
Horiz. %	263.05%	210.12%	203.42%	197.51%	103.56%	115.58%	100.00%	-
Div Payout %	28.27%	27.03%	34.59%	35.42%	21.36%	24.07%	31.03%	-
YoY %	4.59%	-21.86%	-2.34%	65.82%	-11.26%	-22.43%	-	-
Horiz. %	91.11%	87.11%	111.47%	114.15%	68.84%	77.57%	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	1,340,141	1,135,703	851,480	21.97%
YoY %	15.26%	14.65%	23.76%	28.06%	18.00%	33.38%	-	-
Horiz. %	329.61%	285.97%	249.43%	201.55%	157.39%	133.38%	100.00%	-
NOSH	1,550,594	515,876	515,261	488,926	463,716	228,052	225,856	37.82%
YoY %	200.57%	0.12%	5.39%	5.44%	103.34%	0.97%	-	-
Horiz. %	686.54%	228.41%	228.14%	216.48%	205.31%	100.97%	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	13.36%	11.64%	9.75%	10.95%	10.41%	11.56%	9.19%	-
YoY %	14.78%	19.38%	-10.96%	5.19%	-9.95%	25.79%	-	-
Horiz. %	145.38%	126.66%	106.09%	119.15%	113.28%	125.79%	100.00%	-
ROE	16.27%	15.67%	13.59%	15.95%	17.75%	20.75%	18.57%	-
YoY %	3.83%	15.31%	-14.80%	-10.14%	-14.46%	11.74%	-	-
Horiz. %	87.61%	84.38%	73.18%	85.89%	95.58%	111.74%	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	234.76	678.99	597.25	519.44	499.90	917.52	781.29	-18.14%
YoY %	-65.43%	13.69%	14.98%	3.91%	-45.52%	17.44%	-	-
Horiz. %	30.05%	86.91%	76.44%	66.48%	63.98%	117.44%	100.00%	-
EPS	29.45	73.94	56.66	55.97	51.30	103.33	70.01	-13.42%
YoY %	-60.17%	30.50%	1.23%	9.10%	-50.35%	47.59%	-	-
Horiz. %	42.07%	105.61%	80.93%	79.95%	73.28%	147.59%	100.00%	-
DPS	8.33	20.00	19.60	20.00	10.96	25.00	21.73	-14.75%
YoY %	-58.35%	2.04%	-2.00%	82.48%	-56.16%	15.05%	-	-
Horiz. %	38.33%	92.04%	90.20%	92.04%	50.44%	115.05%	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	233.91	225.07	195.46	163.19	148.96	134.45	113.39	12.81%
YoY %	3.93%	15.15%	19.77%	9.55%	10.79%	18.57%	-	-
Horiz. %	206.29%	198.49%	172.38%	143.92%	131.37%	118.57%	100.00%	-
EPS	29.34	24.51	18.54	17.58	15.29	15.14	10.16	19.31%
YoY %	19.71%	32.20%	5.46%	14.98%	0.99%	49.02%	-	-
Horiz. %	288.78%	241.24%	182.48%	173.03%	150.49%	149.02%	100.00%	-
DPS	8.29	6.63	6.41	6.23	3.27	3.64	3.15	17.48%
YoY %	25.04%	3.43%	2.89%	90.52%	-10.16%	15.56%	-	-
Horiz. %	263.17%	210.48%	203.49%	197.78%	103.81%	115.56%	100.00%	-
NAPS	1.8034	1.5646	1.3647	1.1027	0.8611	0.7298	0.5471	21.97%
YoY %	15.26%	14.65%	23.76%	28.06%	17.99%	33.39%	-	-
Horiz. %	329.63%	285.98%	249.44%	201.55%	157.39%	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
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	1.78	1.22	1.43	1.47	1.66	1.36	0.85	13.09%
YoY %	45.90%	-14.69%	-2.72%	-11.45%	22.06%	60.00%	-	-
Horiz. %	209.41%	143.53%	168.24%	172.94%	195.29%	160.00%	100.00%	-
P/EPS	14.23	11.22	15.09	13.60	16.16	12.10	9.50	6.95%
YoY %	26.83%	-25.65%	10.96%	-15.84%	33.55%	27.37%	-	-
Horiz. %	149.79%	118.11%	158.84%	143.16%	170.11%	127.37%	100.00%	-
EY	7.03	8.91	6.63	7.35	6.19	8.27	10.53	-6.50%
YoY %	-21.10%	34.39%	-9.80%	18.74%	-25.15%	-21.46%	-	-
Horiz. %	66.76%	84.62%	62.96%	69.80%	58.78%	78.54%	100.00%	-
DY	1.99	2.41	2.29	2.63	1.32	2.00	3.27	-7.93%
YoY %	-17.43%	5.24%	-12.93%	99.24%	-34.00%	-38.84%	-	-
Horiz. %	60.86%	73.70%	70.03%	80.43%	40.37%	61.16%	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	8.34	13.04	6.76	-
P/RPS	1.81	1.29	1.43	1.29	1.67	1.42	0.87	12.97%
YoY %	40.31%	-9.79%	10.85%	-22.75%	17.61%	63.22%	-	-
Horiz. %	208.05%	148.28%	164.37%	148.28%	191.95%	163.22%	100.00%	-
P/EPS	14.47	11.86	15.11	11.99	16.26	12.62	9.66	6.96%
YoY %	22.01%	-21.51%	26.02%	-26.26%	28.84%	30.64%	-	-
Horiz. %	149.79%	122.77%	156.42%	124.12%	168.32%	130.64%	100.00%	-
EY	6.91	8.43	6.62	8.34	6.15	7.92	10.36	-6.52%
YoY %	-18.03%	27.34%	-20.62%	35.61%	-22.35%	-23.55%	-	-
Horiz. %	66.70%	81.37%	63.90%	80.50%	59.36%	76.45%	100.00%	-
DY	1.95	2.28	2.29	2.98	1.31	1.92	3.21	-7.96%
YoY %	-14.47%	-0.44%	-23.15%	127.48%	-31.77%	-40.19%	-	-
Horiz. %	60.75%	71.03%	71.34%	92.83%	40.81%	59.81%	100.00%	-
P/NAPS	2.35	1.86	2.05	1.91	2.89	2.62	1.79	4.63%
YoY %	26.34%	-9.27%	7.33%	-33.91%	10.31%	46.37%	-	-
Horiz. %	131.28%	103.91%	114.53%	106.70%	161.45%	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