[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
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 3,640,231 3,502,737 3,041,835 2,539,678 2,318,143 2,092,421 1,764,587 12.81%
PBT 610,640 536,647 380,912 339,044 303,593 313,420 199,980 20.42%
Tax -124,272 -128,805 -84,388 -61,029 -62,335 -71,543 -37,897 21.86%
NP 486,368 407,842 296,524 278,015 241,258 241,877 162,083 20.07%
-
NP to SH 456,631 381,464 288,582 273,646 237,881 235,641 158,125 19.31%
-
Tax Rate 20.35% 24.00% 22.15% 18.00% 20.53% 22.83% 18.95% -
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%
-
Net Worth 2,806,576 2,434,938 2,123,822 1,716,132 1,340,141 1,135,703 851,480 21.97%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 129,087 103,113 99,823 96,922 50,820 56,721 49,073 17.47%
Div Payout % 28.27% 27.03% 34.59% 35.42% 21.36% 24.07% 31.03% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 2,806,576 2,434,938 2,123,822 1,716,132 1,340,141 1,135,703 851,480 21.97%
NOSH 1,550,594 515,876 515,261 488,926 463,716 228,052 225,856 37.82%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 13.36% 11.64% 9.75% 10.95% 10.41% 11.56% 9.19% -
ROE 16.27% 15.67% 13.59% 15.95% 17.75% 20.75% 18.57% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 234.76 678.99 597.25 519.44 499.90 917.52 781.29 -18.14%
EPS 29.45 73.94 56.66 55.97 51.30 103.33 70.01 -13.42%
DPS 8.33 20.00 19.60 20.00 10.96 25.00 21.73 -14.75%
NAPS 1.81 4.72 4.17 3.51 2.89 4.98 3.77 -11.50%
Adjusted Per Share Value based on latest NOSH - 488,926
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 233.91 225.07 195.46 163.19 148.96 134.45 113.39 12.81%
EPS 29.34 24.51 18.54 17.58 15.29 15.14 10.16 19.31%
DPS 8.29 6.63 6.41 6.23 3.27 3.64 3.15 17.48%
NAPS 1.8034 1.5646 1.3647 1.1027 0.8611 0.7298 0.5471 21.97%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
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%
P/EPS 14.23 11.22 15.09 13.60 16.16 12.10 9.50 6.95%
EY 7.03 8.91 6.63 7.35 6.19 8.27 10.53 -6.50%
DY 1.99 2.41 2.29 2.63 1.32 2.00 3.27 -7.93%
P/NAPS 2.31 1.76 2.05 2.17 2.87 2.51 1.76 4.63%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
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%
P/EPS 14.47 11.86 15.11 11.99 16.26 12.62 9.66 6.96%
EY 6.91 8.43 6.62 8.34 6.15 7.92 10.36 -6.52%
DY 1.95 2.28 2.29 2.98 1.31 1.92 3.21 -7.96%
P/NAPS 2.35 1.86 2.05 1.91 2.89 2.62 1.79 4.63%

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