[SCIENTX] YoY TTM Result on 31-Oct-2017 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
06-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Oct-2017 [#1]
Profit Trend
QoQ- 7.95%
YoY- 19.02%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 3,443,495 3,411,172 2,681,724 2,527,149 2,185,066 1,921,211 1,656,732 12.95%
PBT 556,448 493,894 341,630 344,121 291,965 261,579 188,654 19.73%
Tax -125,980 -115,881 -65,649 -63,772 -55,164 -67,922 -35,796 23.30%
NP 430,468 378,013 275,981 280,349 236,801 193,657 152,858 18.81%
-
NP to SH 401,685 360,993 271,070 276,218 232,069 188,776 149,374 17.90%
-
Tax Rate 22.64% 23.46% 19.22% 18.53% 18.89% 25.97% 18.97% -
Total Cost 3,013,027 3,033,159 2,405,743 2,246,800 1,948,265 1,727,554 1,503,874 12.26%
-
Net Worth 2,658,038 2,308,371 1,823,695 1,605,708 1,227,846 1,007,440 767,176 22.98%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 118,651 102,457 97,785 75,852 50,363 49,682 46,440 16.90%
Div Payout % 29.54% 28.38% 36.07% 27.46% 21.70% 26.32% 31.09% -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 2,658,038 2,308,371 1,823,695 1,605,708 1,227,846 1,007,440 767,176 22.98%
NOSH 516,864 515,261 488,926 483,647 459,867 225,883 221,088 15.18%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 12.50% 11.08% 10.29% 11.09% 10.84% 10.08% 9.23% -
ROE 15.11% 15.64% 14.86% 17.20% 18.90% 18.74% 19.47% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 667.18 662.03 548.49 522.52 475.15 850.53 749.35 -1.91%
EPS 77.83 70.06 55.44 57.11 50.46 83.57 67.56 2.38%
DPS 23.00 19.88 20.00 15.68 10.95 22.00 21.00 1.52%
NAPS 5.15 4.48 3.73 3.32 2.67 4.46 3.47 6.79%
Adjusted Per Share Value based on latest NOSH - 483,647
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 221.27 219.19 172.32 162.39 140.40 123.45 106.46 12.95%
EPS 25.81 23.20 17.42 17.75 14.91 12.13 9.60 17.90%
DPS 7.62 6.58 6.28 4.87 3.24 3.19 2.98 16.92%
NAPS 1.708 1.4833 1.1718 1.0318 0.789 0.6473 0.493 22.98%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 11.88 9.20 8.59 8.90 6.52 7.66 7.15 -
P/RPS 1.78 1.39 1.57 1.70 1.37 0.90 0.95 11.02%
P/EPS 15.26 13.13 15.49 15.58 12.92 9.17 10.58 6.28%
EY 6.55 7.62 6.45 6.42 7.74 10.91 9.45 -5.92%
DY 1.94 2.16 2.33 1.76 1.68 2.87 2.94 -6.68%
P/NAPS 2.31 2.05 2.30 2.68 2.44 1.72 2.06 1.92%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 17/12/20 17/12/19 28/12/18 06/12/17 15/12/16 17/12/15 17/12/14 -
Price 12.02 9.53 9.15 8.58 6.91 9.15 6.84 -
P/RPS 1.80 1.44 1.67 1.64 1.45 1.08 0.91 12.02%
P/EPS 15.44 13.60 16.50 15.02 13.69 10.95 10.12 7.28%
EY 6.47 7.35 6.06 6.66 7.30 9.13 9.88 -6.80%
DY 1.91 2.09 2.19 1.83 1.58 2.40 3.07 -7.59%
P/NAPS 2.33 2.13 2.45 2.58 2.59 2.05 1.97 2.83%

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