[SCIENTX] QoQ TTM Result on 30-Apr-2020 [#3]

Stock

[SCIENTX] SCIENTEX BERHAD

Announcement Date

23-Jun-2020

Admission Sponsor

Sponsor

Financial Year

31-Jul-2020

Quarter

30-Apr-2020 [#3]

Profit Trend

QoQ- -0.85%

YoY- 32.19%

Quarter Report

SB Q3 FY2020 Announcement.pdf

Latest QR

Upcoming QR

SCIENTX's Result

SCIENTX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
TTM Result
Revenue	3,435,662	3,443,495	3,518,601	3,502,737	3,558,965	3,411,172	3,247,446	3.80%
YoY %	-0.23%	-2.13%	0.45%	-1.58%	4.33%	5.04%	-	-
Horiz. %	105.80%	106.04%	108.35%	107.86%	109.59%	105.04%	100.00%	-
PBT	566,480	556,448	544,262	536,647	533,340	493,894	450,588	16.40%
YoY %	1.80%	2.24%	1.42%	0.62%	7.99%	9.61%	-	-
Horiz. %	125.72%	123.49%	120.79%	119.10%	118.37%	109.61%	100.00%	-
Tax	-120,668	-125,980	-126,236	-128,805	-125,351	-115,881	-104,680	9.89%
YoY %	4.22%	0.20%	1.99%	-2.76%	-8.17%	-10.70%	-	-
Horiz. %	115.27%	120.35%	120.59%	123.05%	119.75%	110.70%	100.00%	-
NP	445,812	430,468	418,026	407,842	407,989	378,013	345,908	18.33%
YoY %	3.56%	2.98%	2.50%	-0.04%	7.93%	9.28%	-	-
Horiz. %	128.88%	124.45%	120.85%	117.90%	117.95%	109.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	416,377	401,685	390,114	381,464	384,722	360,993	333,697	15.82%
YoY %	3.66%	2.97%	2.27%	-0.85%	6.57%	8.18%	-	-
Horiz. %	124.78%	120.37%	116.91%	114.31%	115.29%	108.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.30%	22.64%	23.19%	24.00%	23.50%	23.46%	23.23%	-
YoY %	-5.92%	-2.37%	-3.37%	2.13%	0.17%	0.99%	-	-
Horiz. %	91.69%	97.46%	99.83%	103.31%	101.16%	100.99%	100.00%	-
Total Cost	2,989,850	3,013,027	3,100,575	3,094,895	3,150,976	3,033,159	2,901,538	2.00%
YoY %	-0.77%	-2.82%	0.18%	-1.78%	3.88%	4.54%	-	-
Horiz. %	103.04%	103.84%	106.86%	106.66%	108.60%	104.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,698,034	2,658,038	2,563,907	2,434,938	2,356,091	2,308,371	2,225,929	13.61%
YoY %	1.50%	3.67%	5.30%	3.35%	2.07%	3.70%	-	-
Horiz. %	121.21%	119.41%	115.18%	109.39%	105.85%	103.70%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Dividend
Div	118,651	118,651	118,651	103,113	102,457	102,457	102,457	10.22%
YoY %	0.00%	0.00%	15.07%	0.64%	0.00%	0.00%	-	-
Horiz. %	115.81%	115.81%	115.81%	100.64%	100.00%	100.00%	100.00%	-
Div Payout %	28.50%	29.54%	30.41%	27.03%	26.63%	28.38%	30.70%	-
YoY %	-3.52%	-2.86%	12.50%	1.50%	-6.17%	-7.56%	-	-
Horiz. %	92.83%	96.22%	99.06%	88.05%	86.74%	92.44%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Equity
Net Worth	2,698,034	2,658,038	2,563,907	2,434,938	2,356,091	2,308,371	2,225,929	13.61%
YoY %	1.50%	3.67%	5.30%	3.35%	2.07%	3.70%	-	-
Horiz. %	121.21%	119.41%	115.18%	109.39%	105.85%	103.70%	100.00%	-
NOSH	1,550,594	516,864	515,876	515,876	515,876	515,261	515,261	107.74%
YoY %	200.00%	0.19%	0.00%	0.00%	0.12%	0.00%	-	-
Horiz. %	300.93%	100.31%	100.12%	100.12%	100.12%	100.00%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Ratio Analysis
NP Margin	12.98%	12.50%	11.88%	11.64%	11.46%	11.08%	10.65%	-
YoY %	3.84%	5.22%	2.06%	1.57%	3.43%	4.04%	-	-
Horiz. %	121.88%	117.37%	111.55%	109.30%	107.61%	104.04%	100.00%	-
ROE	15.43%	15.11%	15.22%	15.67%	16.33%	15.64%	14.99%	-
YoY %	2.12%	-0.72%	-2.87%	-4.04%	4.41%	4.34%	-	-
Horiz. %	102.94%	100.80%	101.53%	104.54%	108.94%	104.34%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Per Share
RPS	221.57	667.18	682.06	678.99	690.32	662.03	630.25	-50.03%
YoY %	-66.79%	-2.18%	0.45%	-1.64%	4.27%	5.04%	-	-
Horiz. %	35.16%	105.86%	108.22%	107.73%	109.53%	105.04%	100.00%	-
EPS	26.85	77.83	75.62	73.94	74.62	70.06	64.76	-44.24%
YoY %	-65.50%	2.92%	2.27%	-0.91%	6.51%	8.18%	-	-
Horiz. %	41.46%	120.18%	116.77%	114.18%	115.23%	108.18%	100.00%	-
DPS	7.65	23.00	23.00	20.00	20.00	19.88	19.88	-46.94%
YoY %	-66.74%	0.00%	15.00%	0.00%	0.60%	0.00%	-	-
Horiz. %	38.48%	115.69%	115.69%	100.60%	100.60%	100.00%	100.00%	-
NAPS	1.74	5.15	4.97	4.72	4.57	4.48	4.32	-45.31%
YoY %	-66.21%	3.62%	5.30%	3.28%	2.01%	3.70%	-	-
Horiz. %	40.28%	119.21%	115.05%	109.26%	105.79%	103.70%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Adjusted Per Share Value based on latest NOSH - 515,876
RPS	220.76	221.27	226.09	225.07	228.69	219.19	208.67	3.80%
YoY %	-0.23%	-2.13%	0.45%	-1.58%	4.33%	5.04%	-	-
Horiz. %	105.79%	106.04%	108.35%	107.86%	109.59%	105.04%	100.00%	-
EPS	26.75	25.81	25.07	24.51	24.72	23.20	21.44	15.81%
YoY %	3.64%	2.95%	2.28%	-0.85%	6.55%	8.21%	-	-
Horiz. %	124.77%	120.38%	116.93%	114.32%	115.30%	108.21%	100.00%	-
DPS	7.62	7.62	7.62	6.63	6.58	6.58	6.58	10.22%
YoY %	0.00%	0.00%	14.93%	0.76%	0.00%	0.00%	-	-
Horiz. %	115.81%	115.81%	115.81%	100.76%	100.00%	100.00%	100.00%	-
NAPS	1.7337	1.708	1.6475	1.5646	1.5139	1.4833	1.4303	13.61%
YoY %	1.50%	3.67%	5.30%	3.35%	2.06%	3.71%	-	-
Horiz. %	121.21%	119.42%	115.19%	109.39%	105.84%	103.71%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/21	30/10/20	30/07/20	30/04/20	31/01/20	31/10/19	31/07/19	-
Price	3.99	11.88	9.10	8.30	9.05	9.20	8.42	-
P/RPS	1.80	1.78	1.33	1.22	1.31	1.39	1.34	21.63%
YoY %	1.12%	33.83%	9.02%	-6.87%	-5.76%	3.73%	-	-
Horiz. %	134.33%	132.84%	99.25%	91.04%	97.76%	103.73%	100.00%	-
P/EPS	14.86	15.26	12.03	11.22	12.13	13.13	13.00	9.28%
YoY %	-2.62%	26.85%	7.22%	-7.50%	-7.62%	1.00%	-	-
Horiz. %	114.31%	117.38%	92.54%	86.31%	93.31%	101.00%	100.00%	-
EY	6.73	6.55	8.31	8.91	8.25	7.62	7.69	-8.46%
YoY %	2.75%	-21.18%	-6.73%	8.00%	8.27%	-0.91%	-	-
Horiz. %	87.52%	85.18%	108.06%	115.86%	107.28%	99.09%	100.00%	-
DY	1.92	1.94	2.53	2.41	2.21	2.16	2.36	-12.79%
YoY %	-1.03%	-23.32%	4.98%	9.05%	2.31%	-8.47%	-	-
Horiz. %	81.36%	82.20%	107.20%	102.12%	93.64%	91.53%	100.00%	-
P/NAPS	2.29	2.31	1.83	1.76	1.98	2.05	1.95	11.25%
YoY %	-0.87%	26.23%	3.98%	-11.11%	-3.41%	5.13%	-	-
Horiz. %	117.44%	118.46%	93.85%	90.26%	101.54%	105.13%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Price Multiplier on Announcement Date
Date	09/03/21	17/12/20	18/09/20	23/06/20	11/03/20	17/12/19	26/09/19	-
Price	4.00	12.02	9.50	8.77	8.92	9.53	8.89	-
P/RPS	1.81	1.80	1.39	1.29	1.29	1.44	1.41	18.02%
YoY %	0.56%	29.50%	7.75%	0.00%	-10.42%	2.13%	-	-
Horiz. %	128.37%	127.66%	98.58%	91.49%	91.49%	102.13%	100.00%	-
P/EPS	14.90	15.44	12.56	11.86	11.95	13.60	13.73	5.57%
YoY %	-3.50%	22.93%	5.90%	-0.75%	-12.13%	-0.95%	-	-
Horiz. %	108.52%	112.45%	91.48%	86.38%	87.04%	99.05%	100.00%	-
EY	6.71	6.47	7.96	8.43	8.37	7.35	7.28	-5.26%
YoY %	3.71%	-18.72%	-5.58%	0.72%	13.88%	0.96%	-	-
Horiz. %	92.17%	88.87%	109.34%	115.80%	114.97%	100.96%	100.00%	-
DY	1.91	1.91	2.42	2.28	2.24	2.09	2.24	-10.03%
YoY %	0.00%	-21.07%	6.14%	1.79%	7.18%	-6.70%	-	-
Horiz. %	85.27%	85.27%	108.04%	101.79%	100.00%	93.30%	100.00%	-
P/NAPS	2.30	2.33	1.91	1.86	1.95	2.13	2.06	7.58%
YoY %	-1.29%	21.99%	2.69%	-4.62%	-8.45%	3.40%	-	-
Horiz. %	111.65%	113.11%	92.72%	90.29%	94.66%	103.40%	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