[SCIENTX] YoY TTM Result on 31-Oct-2018 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
28-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Oct-2018 [#1]
Profit Trend
QoQ- -6.47%
YoY- -1.86%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 3,781,879 3,443,495 3,411,172 2,681,724 2,527,149 2,185,066 1,921,211 11.93%
PBT 603,350 556,448 493,894 341,630 344,121 291,965 261,579 14.93%
Tax -109,263 -125,980 -115,881 -65,649 -63,772 -55,164 -67,922 8.23%
NP 494,087 430,468 378,013 275,981 280,349 236,801 193,657 16.87%
-
NP to SH 467,574 401,685 360,993 271,070 276,218 232,069 188,776 16.30%
-
Tax Rate 18.11% 22.64% 23.46% 19.22% 18.53% 18.89% 25.97% -
Total Cost 3,287,792 3,013,027 3,033,159 2,405,743 2,246,800 1,948,265 1,727,554 11.31%
-
Net Worth 2,930,741 2,658,038 2,308,371 1,823,695 1,605,708 1,227,846 1,007,440 19.46%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div 139,554 118,651 102,457 97,785 75,852 50,363 49,682 18.76%
Div Payout % 29.85% 29.54% 28.38% 36.07% 27.46% 21.70% 26.32% -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 2,930,741 2,658,038 2,308,371 1,823,695 1,605,708 1,227,846 1,007,440 19.46%
NOSH 1,550,656 516,864 515,261 488,926 483,647 459,867 225,883 37.81%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 13.06% 12.50% 11.08% 10.29% 11.09% 10.84% 10.08% -
ROE 15.95% 15.11% 15.64% 14.86% 17.20% 18.90% 18.74% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 243.89 667.18 662.03 548.49 522.52 475.15 850.53 -18.77%
EPS 30.15 77.83 70.06 55.44 57.11 50.46 83.57 -15.61%
DPS 9.00 23.00 19.88 20.00 15.68 10.95 22.00 -13.82%
NAPS 1.89 5.15 4.48 3.73 3.32 2.67 4.46 -13.32%
Adjusted Per Share Value based on latest NOSH - 488,926
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 243.79 221.98 219.90 172.87 162.91 140.86 123.85 11.93%
EPS 30.14 25.89 23.27 17.47 17.81 14.96 12.17 16.30%
DPS 9.00 7.65 6.60 6.30 4.89 3.25 3.20 18.79%
NAPS 1.8893 1.7135 1.4881 1.1756 1.0351 0.7915 0.6494 19.46%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 4.66 11.88 9.20 8.59 8.90 6.52 7.66 -
P/RPS 1.91 1.78 1.39 1.57 1.70 1.37 0.90 13.34%
P/EPS 15.45 15.26 13.13 15.49 15.58 12.92 9.17 9.07%
EY 6.47 6.55 7.62 6.45 6.42 7.74 10.91 -8.33%
DY 1.93 1.94 2.16 2.33 1.76 1.68 2.87 -6.39%
P/NAPS 2.47 2.31 2.05 2.30 2.68 2.44 1.72 6.21%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 08/12/21 17/12/20 17/12/19 28/12/18 06/12/17 15/12/16 17/12/15 -
Price 4.58 12.02 9.53 9.15 8.58 6.91 9.15 -
P/RPS 1.88 1.80 1.44 1.67 1.64 1.45 1.08 9.66%
P/EPS 15.19 15.44 13.60 16.50 15.02 13.69 10.95 5.60%
EY 6.58 6.47 7.35 6.06 6.66 7.30 9.13 -5.30%
DY 1.97 1.91 2.09 2.19 1.83 1.58 2.40 -3.23%
P/NAPS 2.42 2.33 2.13 2.45 2.58 2.59 2.05 2.80%

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