[SCIENTX] YoY TTM 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- 1.01%
YoY- 19.93%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 3,435,662 3,558,965 2,813,557 2,575,653 2,225,885 2,003,775 1,736,107 12.03%
PBT 566,480 533,340 356,297 347,666 293,944 294,134 191,552 19.78%
Tax -120,668 -125,351 -73,456 -64,728 -57,476 -70,938 -36,254 22.16%
NP 445,812 407,989 282,841 282,938 236,468 223,196 155,298 19.19%
-
NP to SH 416,377 384,722 276,834 279,007 232,639 217,344 151,508 18.33%
-
Tax Rate 21.30% 23.50% 20.62% 18.62% 19.55% 24.12% 18.93% -
Total Cost 2,989,850 3,150,976 2,530,716 2,292,715 1,989,417 1,780,579 1,580,809 11.19%
-
Net Worth 2,698,034 2,356,091 1,843,805 1,635,984 1,272,444 1,044,624 807,717 22.24%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 118,651 102,457 97,785 75,852 50,363 49,682 46,440 16.90%
Div Payout % 28.50% 26.63% 35.32% 27.19% 21.65% 22.86% 30.65% -
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 1,044,624 807,717 22.24%
NOSH 1,550,594 515,876 489,233 488,926 463,558 226,109 225,619 37.84%
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 12.98% 11.46% 10.05% 10.99% 10.62% 11.14% 8.95% -
ROE 15.43% 16.33% 15.01% 17.05% 18.28% 20.81% 18.76% -
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 221.57 690.32 575.28 532.14 481.06 886.20 769.48 -18.72%
EPS 26.85 74.62 56.60 57.64 50.28 96.12 67.15 -14.15%
DPS 7.65 20.00 20.00 15.67 10.88 22.00 20.58 -15.19%
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 220.76 228.69 180.79 165.50 143.03 128.76 111.56 12.03%
EPS 26.75 24.72 17.79 17.93 14.95 13.97 9.74 18.32%
DPS 7.62 6.58 6.28 4.87 3.24 3.19 2.98 16.92%
NAPS 1.7337 1.5139 1.1848 1.0512 0.8176 0.6712 0.519 22.24%
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 1.80 1.31 1.53 1.64 1.45 1.18 0.86 13.08%
P/EPS 14.86 12.13 15.55 15.18 13.90 10.92 9.87 7.05%
EY 6.73 8.25 6.43 6.59 7.19 9.15 10.13 -6.58%
DY 1.92 2.21 2.27 1.79 1.56 2.10 3.10 -7.66%
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 8.92 8.46 8.03 7.25 12.94 6.62 -
P/RPS 1.81 1.29 1.47 1.51 1.51 1.46 0.86 13.19%
P/EPS 14.90 11.95 14.95 13.93 14.42 13.46 9.86 7.11%
EY 6.71 8.37 6.69 7.18 6.93 7.43 10.14 -6.64%
DY 1.91 2.24 2.36 1.95 1.50 1.70 3.11 -7.79%
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