[SCIENTX] QoQ TTM Result on 31-Jul-2023 [#4]

Stock

[SCIENTX] SCIENTEX BERHAD

Announcement Date

20-Sep-2023

Admission Sponsor

Sponsor

Financial Year

31-Jul-2023

Quarter

31-Jul-2023 [#4]

Profit Trend

QoQ- -2.25%

YoY- 6.9%

Quarter Report

SB Q4 FY2023 Announcement.pdf

Latest QR

Upcoming QR

SCIENTX's Result

SCIENTX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	CAGR
TTM Result
Revenue	4,378,774	4,267,873	4,153,524	4,076,896	4,116,676	4,113,407	4,087,022	4.70%
YoY %	2.60%	2.75%	1.88%	-0.97%	0.08%	0.65%	-	-
Horiz. %	107.14%	104.43%	101.63%	99.75%	100.73%	100.65%	100.00%	-
PBT	697,467	663,905	616,701	568,667	596,677	571,986	554,595	16.52%
YoY %	5.06%	7.65%	8.45%	-4.69%	4.32%	3.14%	-	-
Horiz. %	125.76%	119.71%	111.20%	102.54%	107.59%	103.14%	100.00%	-
Tax	-163,105	-152,572	-138,721	-119,726	-125,254	-120,798	-116,784	24.97%
YoY %	-6.90%	-9.98%	-15.87%	4.41%	-3.69%	-3.44%	-	-
Horiz. %	139.66%	130.64%	118.78%	102.52%	107.25%	103.44%	100.00%	-
NP	534,362	511,333	477,980	448,941	471,423	451,188	437,811	14.22%
YoY %	4.50%	6.98%	6.47%	-4.77%	4.48%	3.06%	-	-
Horiz. %	122.05%	116.79%	109.17%	102.54%	107.68%	103.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	524,244	503,528	468,807	438,141	448,231	426,781	414,175	17.02%
YoY %	4.11%	7.41%	7.00%	-2.25%	5.03%	3.04%	-	-
Horiz. %	126.58%	121.57%	113.19%	105.79%	108.22%	103.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.39%	22.98%	22.49%	21.05%	20.99%	21.12%	21.06%	-
YoY %	1.78%	2.18%	6.84%	0.29%	-0.62%	0.28%	-	-
Horiz. %	111.06%	109.12%	106.79%	99.95%	99.67%	100.28%	100.00%	-
Total Cost	3,844,412	3,756,540	3,675,544	3,627,955	3,645,253	3,662,219	3,649,211	3.53%
YoY %	2.34%	2.20%	1.31%	-0.47%	-0.46%	0.36%	-	-
Horiz. %	105.35%	102.94%	100.72%	99.42%	99.89%	100.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,738,554	3,598,779	3,536,425	3,396,829	3,350,297	3,241,677	3,226,079	10.33%
YoY %	3.88%	1.76%	4.11%	1.39%	3.35%	0.48%	-	-
Horiz. %	115.89%	111.55%	109.62%	105.29%	103.85%	100.48%	100.00%	-

	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	CAGR
Dividend
Div	170,629	155,106	155,106	155,106	155,103	139,589	139,589	14.33%
YoY %	10.01%	0.00%	0.00%	0.00%	11.11%	0.00%	-	-
Horiz. %	122.24%	111.12%	111.12%	111.12%	111.11%	100.00%	100.00%	-
Div Payout %	32.55%	30.80%	33.09%	35.40%	34.60%	32.71%	33.70%	-
YoY %	5.68%	-6.92%	-6.53%	2.31%	5.78%	-2.94%	-	-
Horiz. %	96.59%	91.39%	98.19%	105.04%	102.67%	97.06%	100.00%	-

	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	CAGR
Equity
Net Worth	3,738,554	3,598,779	3,536,425	3,396,829	3,350,297	3,241,677	3,226,079	10.33%
YoY %	3.88%	1.76%	4.11%	1.39%	3.35%	0.48%	-	-
Horiz. %	115.89%	111.55%	109.62%	105.29%	103.85%	100.48%	100.00%	-
NOSH	1,551,267	1,551,267	1,551,063	1,551,063	1,551,063	1,551,063	1,550,999	0.01%
YoY %	0.00%	0.01%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.02%	100.02%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	CAGR
Ratio Analysis
NP Margin	12.20%	11.98%	11.51%	11.01%	11.45%	10.97%	10.71%	-
YoY %	1.84%	4.08%	4.54%	-3.84%	4.38%	2.43%	-	-
Horiz. %	113.91%	111.86%	107.47%	102.80%	106.91%	102.43%	100.00%	-
ROE	14.02%	13.99%	13.26%	12.90%	13.38%	13.17%	12.84%	-
YoY %	0.21%	5.51%	2.79%	-3.59%	1.59%	2.57%	-	-
Horiz. %	109.19%	108.96%	103.27%	100.47%	104.21%	102.57%	100.00%	-

	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	CAGR
Per Share
RPS	282.27	275.13	267.79	262.85	265.41	265.20	263.51	4.69%
YoY %	2.60%	2.74%	1.88%	-0.96%	0.08%	0.64%	-	-
Horiz. %	107.12%	104.41%	101.62%	99.75%	100.72%	100.64%	100.00%	-
EPS	33.79	32.46	30.22	28.25	28.90	27.52	26.70	17.01%
YoY %	4.10%	7.41%	6.97%	-2.25%	5.01%	3.07%	-	-
Horiz. %	126.55%	121.57%	113.18%	105.81%	108.24%	103.07%	100.00%	-
DPS	11.00	10.00	10.00	10.00	10.00	9.00	9.00	14.32%
YoY %	10.00%	0.00%	0.00%	0.00%	11.11%	0.00%	-	-
Horiz. %	122.22%	111.11%	111.11%	111.11%	111.11%	100.00%	100.00%	-
NAPS	2.41	2.32	2.28	2.19	2.16	2.09	2.08	10.32%
YoY %	3.88%	1.75%	4.11%	1.39%	3.35%	0.48%	-	-
Horiz. %	115.87%	111.54%	109.62%	105.29%	103.85%	100.48%	100.00%	-

	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	CAGR
Adjusted Per Share Value based on latest NOSH - 1,551,063
RPS	281.36	274.24	266.89	261.97	264.52	264.31	262.62	4.70%
YoY %	2.60%	2.75%	1.88%	-0.96%	0.08%	0.64%	-	-
Horiz. %	107.14%	104.42%	101.63%	99.75%	100.72%	100.64%	100.00%	-
EPS	33.69	32.35	30.12	28.15	28.80	27.42	26.61	17.04%
YoY %	4.14%	7.40%	7.00%	-2.26%	5.03%	3.04%	-	-
Horiz. %	126.61%	121.57%	113.19%	105.79%	108.23%	103.04%	100.00%	-
DPS	10.96	9.97	9.97	9.97	9.97	8.97	8.97	14.30%
YoY %	9.93%	0.00%	0.00%	0.00%	11.15%	0.00%	-	-
Horiz. %	122.19%	111.15%	111.15%	111.15%	111.15%	100.00%	100.00%	-
NAPS	2.4023	2.3124	2.2724	2.1827	2.1528	2.083	2.073	10.33%
YoY %	3.89%	1.76%	4.11%	1.39%	3.35%	0.48%	-	-
Horiz. %	115.89%	111.55%	109.62%	105.29%	103.85%	100.48%	100.00%	-

	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/24	31/01/24	31/10/23	31/07/23	28/04/23	31/01/23	31/10/22	-
Price	4.20	4.00	3.65	3.56	3.41	3.53	3.26	-
P/RPS	1.49	1.45	1.36	1.35	1.28	1.33	1.24	13.03%
YoY %	2.76%	6.62%	0.74%	5.47%	-3.76%	7.26%	-	-
Horiz. %	120.16%	116.94%	109.68%	108.87%	103.23%	107.26%	100.00%	-
P/EPS	12.43	12.32	12.08	12.60	11.80	12.83	12.21	1.19%
YoY %	0.89%	1.99%	-4.13%	6.78%	-8.03%	5.08%	-	-
Horiz. %	101.80%	100.90%	98.94%	103.19%	96.64%	105.08%	100.00%	-
EY	8.05	8.12	8.28	7.93	8.47	7.79	8.19	-1.14%
YoY %	-0.86%	-1.93%	4.41%	-6.38%	8.73%	-4.88%	-	-
Horiz. %	98.29%	99.15%	101.10%	96.83%	103.42%	95.12%	100.00%	-
DY	2.62	2.50	2.74	2.81	2.93	2.55	2.76	-3.41%
YoY %	4.80%	-8.76%	-2.49%	-4.10%	14.90%	-7.61%	-	-
Horiz. %	94.93%	90.58%	99.28%	101.81%	106.16%	92.39%	100.00%	-
P/NAPS	1.74	1.72	1.60	1.63	1.58	1.69	1.57	7.10%
YoY %	1.16%	7.50%	-1.84%	3.16%	-6.51%	7.64%	-	-
Horiz. %	110.83%	109.55%	101.91%	103.82%	100.64%	107.64%	100.00%	-

	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	CAGR
Price Multiplier on Announcement Date
Date	21/06/24	26/03/24	14/12/23	20/09/23	20/06/23	15/03/23	08/12/22	-
Price	4.29	3.91	3.60	3.68	3.41	3.51	3.40	-
P/RPS	1.52	1.42	1.34	1.40	1.28	1.32	1.29	11.56%
YoY %	7.04%	5.97%	-4.29%	9.38%	-3.03%	2.33%	-	-
Horiz. %	117.83%	110.08%	103.88%	108.53%	99.22%	102.33%	100.00%	-
P/EPS	12.69	12.05	11.91	13.03	11.80	12.76	12.73	-0.20%
YoY %	5.31%	1.18%	-8.60%	10.42%	-7.52%	0.24%	-	-
Horiz. %	99.69%	94.66%	93.56%	102.36%	92.69%	100.24%	100.00%	-
EY	7.88	8.30	8.40	7.68	8.47	7.84	7.85	0.25%
YoY %	-5.06%	-1.19%	9.38%	-9.33%	8.04%	-0.13%	-	-
Horiz. %	100.38%	105.73%	107.01%	97.83%	107.90%	99.87%	100.00%	-
DY	2.56	2.56	2.78	2.72	2.93	2.56	2.65	-2.27%
YoY %	0.00%	-7.91%	2.21%	-7.17%	14.45%	-3.40%	-	-
Horiz. %	96.60%	96.60%	104.91%	102.64%	110.57%	96.60%	100.00%	-
P/NAPS	1.78	1.69	1.58	1.68	1.58	1.68	1.63	6.05%
YoY %	5.33%	6.96%	-5.95%	6.33%	-5.95%	3.07%	-	-
Horiz. %	109.20%	103.68%	96.93%	103.07%	96.93%	103.07%	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