[SCIENTX] YoY TTM Result on 31-Jan-2019 [#2]

Stock

[SCIENTX] SCIENTEX BERHAD

Announcement Date

19-Mar-2019

Admission Sponsor

Sponsor

Financial Year

31-Jul-2019

Quarter

31-Jan-2019 [#2]

Profit Trend

QoQ- 2.13%

YoY- -0.78%

Quarter Report

SB Q2 FY2019 Announcement.pdf

Latest QR

Upcoming QR

SCIENTX's Result

SCIENTX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
TTM Result
Revenue	3,827,341	3,435,662	3,558,965	2,813,557	2,575,653	2,225,885	2,003,775	11.37%
YoY %	11.40%	-3.46%	26.49%	9.24%	15.71%	11.08%	-	-
Horiz. %	191.01%	171.46%	177.61%	140.41%	128.54%	111.08%	100.00%	-
PBT	577,887	566,480	533,340	356,297	347,666	293,944	294,134	11.90%
YoY %	2.01%	6.21%	49.69%	2.48%	18.28%	-0.06%	-	-
Horiz. %	196.47%	192.59%	181.33%	121.13%	118.20%	99.94%	100.00%	-
Tax	-105,955	-120,668	-125,351	-73,456	-64,728	-57,476	-70,938	6.90%
YoY %	12.19%	3.74%	-70.65%	-13.48%	-12.62%	18.98%	-	-
Horiz. %	149.36%	170.10%	176.71%	103.55%	91.25%	81.02%	100.00%	-
NP	471,932	445,812	407,989	282,841	282,938	236,468	223,196	13.27%
YoY %	5.86%	9.27%	44.25%	-0.03%	19.65%	5.95%	-	-
Horiz. %	211.44%	199.74%	182.79%	126.72%	126.77%	105.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	449,094	416,377	384,722	276,834	279,007	232,639	217,344	12.84%
YoY %	7.86%	8.23%	38.97%	-0.78%	19.93%	7.04%	-	-
Horiz. %	206.63%	191.58%	177.01%	127.37%	128.37%	107.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.33%	21.30%	23.50%	20.62%	18.62%	19.55%	24.12%	-
YoY %	-13.94%	-9.36%	13.97%	10.74%	-4.76%	-18.95%	-	-
Horiz. %	76.00%	88.31%	97.43%	85.49%	77.20%	81.05%	100.00%	-
Total Cost	3,355,409	2,989,850	3,150,976	2,530,716	2,292,715	1,989,417	1,780,579	11.12%
YoY %	12.23%	-5.11%	24.51%	10.38%	15.25%	11.73%	-	-
Horiz. %	188.44%	167.91%	176.96%	142.13%	128.76%	111.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,946,666	2,698,034	2,356,091	1,843,805	1,635,984	1,272,444	1,044,624	18.84%
YoY %	9.22%	14.51%	27.78%	12.70%	28.57%	21.81%	-	-
Horiz. %	282.08%	258.28%	225.54%	176.50%	156.61%	121.81%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Dividend
Div	139,554	118,651	102,457	97,785	75,852	50,363	49,682	18.76%
YoY %	17.62%	15.81%	4.78%	28.92%	50.61%	1.37%	-	-
Horiz. %	280.89%	238.82%	206.23%	196.82%	152.68%	101.37%	100.00%	-
Div Payout %	31.07%	28.50%	26.63%	35.32%	27.19%	21.65%	22.86%	-
YoY %	9.02%	7.02%	-24.60%	29.90%	25.59%	-5.29%	-	-
Horiz. %	135.91%	124.67%	116.49%	154.51%	118.94%	94.71%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Equity
Net Worth	2,946,666	2,698,034	2,356,091	1,843,805	1,635,984	1,272,444	1,044,624	18.84%
YoY %	9.22%	14.51%	27.78%	12.70%	28.57%	21.81%	-	-
Horiz. %	282.08%	258.28%	225.54%	176.50%	156.61%	121.81%	100.00%	-
NOSH	1,550,999	1,550,594	515,876	489,233	488,926	463,558	226,109	37.80%
YoY %	0.03%	200.57%	5.45%	0.06%	5.47%	105.02%	-	-
Horiz. %	685.95%	685.77%	228.15%	216.37%	216.23%	205.02%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Ratio Analysis
NP Margin	12.33%	12.98%	11.46%	10.05%	10.99%	10.62%	11.14%	-
YoY %	-5.01%	13.26%	14.03%	-8.55%	3.48%	-4.67%	-	-
Horiz. %	110.68%	116.52%	102.87%	90.22%	98.65%	95.33%	100.00%	-
ROE	15.24%	15.43%	16.33%	15.01%	17.05%	18.28%	20.81%	-
YoY %	-1.23%	-5.51%	8.79%	-11.96%	-6.73%	-12.16%	-	-
Horiz. %	73.23%	74.15%	78.47%	72.13%	81.93%	87.84%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Per Share
RPS	246.79	221.57	690.32	575.28	532.14	481.06	886.20	-19.17%
YoY %	11.38%	-67.90%	20.00%	8.11%	10.62%	-45.72%	-	-
Horiz. %	27.85%	25.00%	77.90%	64.92%	60.05%	54.28%	100.00%	-
EPS	28.96	26.85	74.62	56.60	57.64	50.28	96.12	-18.10%
YoY %	7.86%	-64.02%	31.84%	-1.80%	14.64%	-47.69%	-	-
Horiz. %	30.13%	27.93%	77.63%	58.88%	59.97%	52.31%	100.00%	-
DPS	9.00	7.65	20.00	20.00	15.67	10.88	22.00	-13.82%
YoY %	17.65%	-61.75%	0.00%	27.63%	44.03%	-50.55%	-	-
Horiz. %	40.91%	34.77%	90.91%	90.91%	71.23%	49.45%	100.00%	-
NAPS	1.90	1.74	4.57	3.77	3.38	2.75	4.62	-13.75%
YoY %	9.20%	-61.93%	21.22%	11.54%	22.91%	-40.48%	-	-
Horiz. %	41.13%	37.66%	98.92%	81.60%	73.16%	59.52%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Adjusted Per Share Value based on latest NOSH - 489,233
RPS	245.93	220.76	228.69	180.79	165.50	143.03	128.76	11.37%
YoY %	11.40%	-3.47%	26.49%	9.24%	15.71%	11.08%	-	-
Horiz. %	191.00%	171.45%	177.61%	140.41%	128.53%	111.08%	100.00%	-
EPS	28.86	26.75	24.72	17.79	17.93	14.95	13.97	12.84%
YoY %	7.89%	8.21%	38.95%	-0.78%	19.93%	7.02%	-	-
Horiz. %	206.59%	191.48%	176.95%	127.34%	128.35%	107.02%	100.00%	-
DPS	8.97	7.62	6.58	6.28	4.87	3.24	3.19	18.78%
YoY %	17.72%	15.81%	4.78%	28.95%	50.31%	1.57%	-	-
Horiz. %	281.19%	238.87%	206.27%	196.87%	152.66%	101.57%	100.00%	-
NAPS	1.8934	1.7337	1.5139	1.1848	1.0512	0.8176	0.6712	18.84%
YoY %	9.21%	14.52%	27.78%	12.71%	28.57%	21.81%	-	-
Horiz. %	282.09%	258.30%	225.55%	176.52%	156.62%	121.81%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/22	29/01/21	31/01/20	31/01/19	30/01/18	31/01/17	29/01/16	-
Price	4.59	3.99	9.05	8.80	8.75	6.99	10.50	-
P/RPS	1.86	1.80	1.31	1.53	1.64	1.45	1.18	7.87%
YoY %	3.33%	37.40%	-14.38%	-6.71%	13.10%	22.88%	-	-
Horiz. %	157.63%	152.54%	111.02%	129.66%	138.98%	122.88%	100.00%	-
P/EPS	15.85	14.86	12.13	15.55	15.18	13.90	10.92	6.40%
YoY %	6.66%	22.51%	-21.99%	2.44%	9.21%	27.29%	-	-
Horiz. %	145.15%	136.08%	111.08%	142.40%	139.01%	127.29%	100.00%	-
EY	6.31	6.73	8.25	6.43	6.59	7.19	9.15	-6.00%
YoY %	-6.24%	-18.42%	28.30%	-2.43%	-8.34%	-21.42%	-	-
Horiz. %	68.96%	73.55%	90.16%	70.27%	72.02%	78.58%	100.00%	-
DY	1.96	1.92	2.21	2.27	1.79	1.56	2.10	-1.14%
YoY %	2.08%	-13.12%	-2.64%	26.82%	14.74%	-25.71%	-	-
Horiz. %	93.33%	91.43%	105.24%	108.10%	85.24%	74.29%	100.00%	-
P/NAPS	2.42	2.29	1.98	2.33	2.59	2.54	2.27	1.07%
YoY %	5.68%	15.66%	-15.02%	-10.04%	1.97%	11.89%	-	-
Horiz. %	106.61%	100.88%	87.22%	102.64%	114.10%	111.89%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Price Multiplier on Announcement Date
Date	16/03/22	09/03/21	11/03/20	19/03/19	22/03/18	22/03/17	22/03/16	-
Price	3.93	4.00	8.92	8.46	8.03	7.25	12.94	-
P/RPS	1.59	1.81	1.29	1.47	1.51	1.51	1.46	1.43%
YoY %	-12.15%	40.31%	-12.24%	-2.65%	0.00%	3.42%	-	-
Horiz. %	108.90%	123.97%	88.36%	100.68%	103.42%	103.42%	100.00%	-
P/EPS	13.57	14.90	11.95	14.95	13.93	14.42	13.46	0.13%
YoY %	-8.93%	24.69%	-20.07%	7.32%	-3.40%	7.13%	-	-
Horiz. %	100.82%	110.70%	88.78%	111.07%	103.49%	107.13%	100.00%	-
EY	7.37	6.71	8.37	6.69	7.18	6.93	7.43	-0.13%
YoY %	9.84%	-19.83%	25.11%	-6.82%	3.61%	-6.73%	-	-
Horiz. %	99.19%	90.31%	112.65%	90.04%	96.64%	93.27%	100.00%	-
DY	2.29	1.91	2.24	2.36	1.95	1.50	1.70	5.08%
YoY %	19.90%	-14.73%	-5.08%	21.03%	30.00%	-11.76%	-	-
Horiz. %	134.71%	112.35%	131.76%	138.82%	114.71%	88.24%	100.00%	-
P/NAPS	2.07	2.30	1.95	2.24	2.38	2.64	2.80	-4.90%
YoY %	-10.00%	17.95%	-12.95%	-5.88%	-9.85%	-5.71%	-	-
Horiz. %	73.93%	82.14%	69.64%	80.00%	85.00%	94.29%	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