[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

SB Q1 FY2019 Announcement.pdf

Latest QR

Upcoming QR

SCIENTX's Result

SCIENTX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	CAGR
TTM Result
Revenue	3,781,879	3,443,495	3,411,172	2,681,724	2,527,149	2,185,066	1,921,211	11.93%
YoY %	9.83%	0.95%	27.20%	6.12%	15.66%	13.73%	-	-
Horiz. %	196.85%	179.24%	177.55%	139.59%	131.54%	113.73%	100.00%	-
PBT	603,350	556,448	493,894	341,630	344,121	291,965	261,579	14.93%
YoY %	8.43%	12.67%	44.57%	-0.72%	17.86%	11.62%	-	-
Horiz. %	230.66%	212.73%	188.81%	130.60%	131.56%	111.62%	100.00%	-
Tax	-109,263	-125,980	-115,881	-65,649	-63,772	-55,164	-67,922	8.23%
YoY %	13.27%	-8.71%	-76.52%	-2.94%	-15.60%	18.78%	-	-
Horiz. %	160.87%	185.48%	170.61%	96.65%	93.89%	81.22%	100.00%	-
NP	494,087	430,468	378,013	275,981	280,349	236,801	193,657	16.87%
YoY %	14.78%	13.88%	36.97%	-1.56%	18.39%	22.28%	-	-
Horiz. %	255.14%	222.28%	195.20%	142.51%	144.77%	122.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	467,574	401,685	360,993	271,070	276,218	232,069	188,776	16.30%
YoY %	16.40%	11.27%	33.17%	-1.86%	19.02%	22.93%	-	-
Horiz. %	247.69%	212.78%	191.23%	143.59%	146.32%	122.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.11%	22.64%	23.46%	19.22%	18.53%	18.89%	25.97%	-
YoY %	-20.01%	-3.50%	22.06%	3.72%	-1.91%	-27.26%	-	-
Horiz. %	69.73%	87.18%	90.34%	74.01%	71.35%	72.74%	100.00%	-
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%
YoY %	9.12%	-0.66%	26.08%	7.07%	15.32%	12.78%	-	-
Horiz. %	190.31%	174.41%	175.58%	139.26%	130.06%	112.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	10.26%	15.15%	26.58%	13.58%	30.77%	21.88%	-	-
Horiz. %	290.91%	263.84%	229.13%	181.02%	159.38%	121.88%	100.00%	-

	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	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 %	29.85%	29.54%	28.38%	36.07%	27.46%	21.70%	26.32%	-
YoY %	1.05%	4.09%	-21.32%	31.35%	26.54%	-17.55%	-	-
Horiz. %	113.41%	112.23%	107.83%	137.04%	104.33%	82.45%	100.00%	-

	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	CAGR
Equity
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%
YoY %	10.26%	15.15%	26.58%	13.58%	30.77%	21.88%	-	-
Horiz. %	290.91%	263.84%	229.13%	181.02%	159.38%	121.88%	100.00%	-
NOSH	1,550,656	516,864	515,261	488,926	483,647	459,867	225,883	37.81%
YoY %	200.01%	0.31%	5.39%	1.09%	5.17%	103.59%	-	-
Horiz. %	686.49%	228.82%	228.11%	216.45%	214.11%	203.59%	100.00%	-

	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	CAGR
Ratio Analysis
NP Margin	13.06%	12.50%	11.08%	10.29%	11.09%	10.84%	10.08%	-
YoY %	4.48%	12.82%	7.68%	-7.21%	2.31%	7.54%	-	-
Horiz. %	129.56%	124.01%	109.92%	102.08%	110.02%	107.54%	100.00%	-
ROE	15.95%	15.11%	15.64%	14.86%	17.20%	18.90%	18.74%	-
YoY %	5.56%	-3.39%	5.25%	-13.60%	-8.99%	0.85%	-	-
Horiz. %	85.11%	80.63%	83.46%	79.30%	91.78%	100.85%	100.00%	-

	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	CAGR
Per Share
RPS	243.89	667.18	662.03	548.49	522.52	475.15	850.53	-18.77%
YoY %	-63.44%	0.78%	20.70%	4.97%	9.97%	-44.13%	-	-
Horiz. %	28.68%	78.44%	77.84%	64.49%	61.43%	55.87%	100.00%	-
EPS	30.15	77.83	70.06	55.44	57.11	50.46	83.57	-15.61%
YoY %	-61.26%	11.09%	26.37%	-2.92%	13.18%	-39.62%	-	-
Horiz. %	36.08%	93.13%	83.83%	66.34%	68.34%	60.38%	100.00%	-
DPS	9.00	23.00	19.88	20.00	15.68	10.95	22.00	-13.82%
YoY %	-60.87%	15.69%	-0.60%	27.55%	43.20%	-50.23%	-	-
Horiz. %	40.91%	104.55%	90.36%	90.91%	71.27%	49.77%	100.00%	-
NAPS	1.89	5.15	4.48	3.73	3.32	2.67	4.46	-13.32%
YoY %	-63.30%	14.96%	20.11%	12.35%	24.34%	-40.13%	-	-
Horiz. %	42.38%	115.47%	100.45%	83.63%	74.44%	59.87%	100.00%	-

	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	CAGR
Adjusted Per Share Value based on latest NOSH - 488,926
RPS	243.01	221.27	219.19	172.32	162.39	140.40	123.45	11.93%
YoY %	9.83%	0.95%	27.20%	6.11%	15.66%	13.73%	-	-
Horiz. %	196.85%	179.24%	177.55%	139.59%	131.54%	113.73%	100.00%	-
EPS	30.04	25.81	23.20	17.42	17.75	14.91	12.13	16.30%
YoY %	16.39%	11.25%	33.18%	-1.86%	19.05%	22.92%	-	-
Horiz. %	247.65%	212.78%	191.26%	143.61%	146.33%	122.92%	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	1.8832	1.708	1.4833	1.1718	1.0318	0.789	0.6473	19.46%
YoY %	10.26%	15.15%	26.58%	13.57%	30.77%	21.89%	-	-
Horiz. %	290.93%	263.87%	229.15%	181.03%	159.40%	121.89%	100.00%	-

	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	7.30%	28.06%	-11.46%	-7.65%	24.09%	52.22%	-	-
Horiz. %	212.22%	197.78%	154.44%	174.44%	188.89%	152.22%	100.00%	-
P/EPS	15.45	15.26	13.13	15.49	15.58	12.92	9.17	9.07%
YoY %	1.25%	16.22%	-15.24%	-0.58%	20.59%	40.89%	-	-
Horiz. %	168.48%	166.41%	143.18%	168.92%	169.90%	140.89%	100.00%	-
EY	6.47	6.55	7.62	6.45	6.42	7.74	10.91	-8.33%
YoY %	-1.22%	-14.04%	18.14%	0.47%	-17.05%	-29.06%	-	-
Horiz. %	59.30%	60.04%	69.84%	59.12%	58.85%	70.94%	100.00%	-
DY	1.93	1.94	2.16	2.33	1.76	1.68	2.87	-6.39%
YoY %	-0.52%	-10.19%	-7.30%	32.39%	4.76%	-41.46%	-	-
Horiz. %	67.25%	67.60%	75.26%	81.18%	61.32%	58.54%	100.00%	-
P/NAPS	2.47	2.31	2.05	2.30	2.68	2.44	1.72	6.21%
YoY %	6.93%	12.68%	-10.87%	-14.18%	9.84%	41.86%	-	-
Horiz. %	143.60%	134.30%	119.19%	133.72%	155.81%	141.86%	100.00%	-

	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	CAGR
Price Multiplier on Announcement Date
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%
YoY %	4.44%	25.00%	-13.77%	1.83%	13.10%	34.26%	-	-
Horiz. %	174.07%	166.67%	133.33%	154.63%	151.85%	134.26%	100.00%	-
P/EPS	15.19	15.44	13.60	16.50	15.02	13.69	10.95	5.60%
YoY %	-1.62%	13.53%	-17.58%	9.85%	9.72%	25.02%	-	-
Horiz. %	138.72%	141.00%	124.20%	150.68%	137.17%	125.02%	100.00%	-
EY	6.58	6.47	7.35	6.06	6.66	7.30	9.13	-5.30%
YoY %	1.70%	-11.97%	21.29%	-9.01%	-8.77%	-20.04%	-	-
Horiz. %	72.07%	70.87%	80.50%	66.37%	72.95%	79.96%	100.00%	-
DY	1.97	1.91	2.09	2.19	1.83	1.58	2.40	-3.23%
YoY %	3.14%	-8.61%	-4.57%	19.67%	15.82%	-34.17%	-	-
Horiz. %	82.08%	79.58%	87.08%	91.25%	76.25%	65.83%	100.00%	-
P/NAPS	2.42	2.33	2.13	2.45	2.58	2.59	2.05	2.80%
YoY %	3.86%	9.39%	-13.06%	-5.04%	-0.39%	26.34%	-	-
Horiz. %	118.05%	113.66%	103.90%	119.51%	125.85%	126.34%	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