[SCIENTX] QoQ TTM Result on 31-Oct-2020 [#1]

Stock

[SCIENTX] SCIENTEX BERHAD

Announcement Date

17-Dec-2020

Admission Sponsor

Sponsor

Financial Year

31-Jul-2021

Quarter

31-Oct-2020 [#1]

Profit Trend

QoQ- 2.97%

YoY- 11.27%

Quarter Report

SB Q1 FY2021 Announcement.pdf

Latest QR

Upcoming QR

SCIENTX's Result

SCIENTX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	CAGR
TTM Result
Revenue	3,655,966	3,640,231	3,435,662	3,443,495	3,518,601	3,502,737	3,558,965	1.81%
YoY %	0.43%	5.95%	-0.23%	-2.13%	0.45%	-1.58%	-	-
Horiz. %	102.73%	102.28%	96.54%	96.76%	98.87%	98.42%	100.00%	-
PBT	600,961	610,640	566,480	556,448	544,262	536,647	533,340	8.29%
YoY %	-1.59%	7.80%	1.80%	2.24%	1.42%	0.62%	-	-
Horiz. %	112.68%	114.49%	106.21%	104.33%	102.05%	100.62%	100.00%	-
Tax	-115,185	-124,272	-120,668	-125,980	-126,236	-128,805	-125,351	-5.48%
YoY %	7.31%	-2.99%	4.22%	0.20%	1.99%	-2.76%	-	-
Horiz. %	91.89%	99.14%	96.26%	100.50%	100.71%	102.76%	100.00%	-
NP	485,776	486,368	445,812	430,468	418,026	407,842	407,989	12.34%
YoY %	-0.12%	9.10%	3.56%	2.98%	2.50%	-0.04%	-	-
Horiz. %	119.07%	119.21%	109.27%	105.51%	102.46%	99.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	457,233	456,631	416,377	401,685	390,114	381,464	384,722	12.21%
YoY %	0.13%	9.67%	3.66%	2.97%	2.27%	-0.85%	-	-
Horiz. %	118.85%	118.69%	108.23%	104.41%	101.40%	99.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.17%	20.35%	21.30%	22.64%	23.19%	24.00%	23.50%	-
YoY %	-5.80%	-4.46%	-5.92%	-2.37%	-3.37%	2.13%	-	-
Horiz. %	81.57%	86.60%	90.64%	96.34%	98.68%	102.13%	100.00%	-
Total Cost	3,170,190	3,153,863	2,989,850	3,013,027	3,100,575	3,094,895	3,150,976	0.40%
YoY %	0.52%	5.49%	-0.77%	-2.82%	0.18%	-1.78%	-	-
Horiz. %	100.61%	100.09%	94.89%	95.62%	98.40%	98.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,899,651	2,806,576	2,698,034	2,658,038	2,563,907	2,434,938	2,356,091	14.85%
YoY %	3.32%	4.02%	1.50%	3.67%	5.30%	3.35%	-	-
Horiz. %	123.07%	119.12%	114.51%	112.82%	108.82%	103.35%	100.00%	-

	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	CAGR
Dividend
Div	139,554	129,087	118,651	118,651	118,651	103,113	102,457	22.89%
YoY %	8.11%	8.80%	0.00%	0.00%	15.07%	0.64%	-	-
Horiz. %	136.21%	125.99%	115.81%	115.81%	115.81%	100.64%	100.00%	-
Div Payout %	30.52%	28.27%	28.50%	29.54%	30.41%	27.03%	26.63%	-
YoY %	7.96%	-0.81%	-3.52%	-2.86%	12.50%	1.50%	-	-
Horiz. %	114.61%	106.16%	107.02%	110.93%	114.19%	101.50%	100.00%	-

	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	CAGR
Equity
Net Worth	2,899,651	2,806,576	2,698,034	2,658,038	2,563,907	2,434,938	2,356,091	14.85%
YoY %	3.32%	4.02%	1.50%	3.67%	5.30%	3.35%	-	-
Horiz. %	123.07%	119.12%	114.51%	112.82%	108.82%	103.35%	100.00%	-
NOSH	1,550,656	1,550,594	1,550,594	516,864	515,876	515,876	515,876	108.41%
YoY %	0.00%	0.00%	200.00%	0.19%	0.00%	0.00%	-	-
Horiz. %	300.59%	300.57%	300.57%	100.19%	100.00%	100.00%	100.00%	-

	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	CAGR
Ratio Analysis
NP Margin	13.29%	13.36%	12.98%	12.50%	11.88%	11.64%	11.46%	-
YoY %	-0.52%	2.93%	3.84%	5.22%	2.06%	1.57%	-	-
Horiz. %	115.97%	116.58%	113.26%	109.08%	103.66%	101.57%	100.00%	-
ROE	15.77%	16.27%	15.43%	15.11%	15.22%	15.67%	16.33%	-
YoY %	-3.07%	5.44%	2.12%	-0.72%	-2.87%	-4.04%	-	-
Horiz. %	96.57%	99.63%	94.49%	92.53%	93.20%	95.96%	100.00%	-

	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	CAGR
Per Share
RPS	235.78	234.76	221.57	667.18	682.06	678.99	690.32	-51.17%
YoY %	0.43%	5.95%	-66.79%	-2.18%	0.45%	-1.64%	-	-
Horiz. %	34.16%	34.01%	32.10%	96.65%	98.80%	98.36%	100.00%	-
EPS	29.49	29.45	26.85	77.83	75.62	73.94	74.62	-46.17%
YoY %	0.14%	9.68%	-65.50%	2.92%	2.27%	-0.91%	-	-
Horiz. %	39.52%	39.47%	35.98%	104.30%	101.34%	99.09%	100.00%	-
DPS	9.00	8.33	7.65	23.00	23.00	20.00	20.00	-41.30%
YoY %	8.04%	8.89%	-66.74%	0.00%	15.00%	0.00%	-	-
Horiz. %	45.00%	41.65%	38.25%	115.00%	115.00%	100.00%	100.00%	-
NAPS	1.87	1.81	1.74	5.15	4.97	4.72	4.57	-44.91%
YoY %	3.31%	4.02%	-66.21%	3.62%	5.30%	3.28%	-	-
Horiz. %	40.92%	39.61%	38.07%	112.69%	108.75%	103.28%	100.00%	-

	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	CAGR
Adjusted Per Share Value based on latest NOSH - 516,864
RPS	234.92	233.91	220.76	221.27	226.09	225.07	228.69	1.80%
YoY %	0.43%	5.96%	-0.23%	-2.13%	0.45%	-1.58%	-	-
Horiz. %	102.72%	102.28%	96.53%	96.76%	98.86%	98.42%	100.00%	-
EPS	29.38	29.34	26.75	25.81	25.07	24.51	24.72	12.21%
YoY %	0.14%	9.68%	3.64%	2.95%	2.28%	-0.85%	-	-
Horiz. %	118.85%	118.69%	108.21%	104.41%	101.42%	99.15%	100.00%	-
DPS	8.97	8.29	7.62	7.62	7.62	6.63	6.58	22.96%
YoY %	8.20%	8.79%	0.00%	0.00%	14.93%	0.76%	-	-
Horiz. %	136.32%	125.99%	115.81%	115.81%	115.81%	100.76%	100.00%	-
NAPS	1.8632	1.8034	1.7337	1.708	1.6475	1.5646	1.5139	14.85%
YoY %	3.32%	4.02%	1.50%	3.67%	5.30%	3.35%	-	-
Horiz. %	123.07%	119.12%	114.52%	112.82%	108.82%	103.35%	100.00%	-

	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/21	30/04/21	29/01/21	30/10/20	30/07/20	30/04/20	31/01/20	-
Price	4.18	4.19	3.99	11.88	9.10	8.30	9.05	-
P/RPS	1.77	1.78	1.80	1.78	1.33	1.22	1.31	22.24%
YoY %	-0.56%	-1.11%	1.12%	33.83%	9.02%	-6.87%	-	-
Horiz. %	135.11%	135.88%	137.40%	135.88%	101.53%	93.13%	100.00%	-
P/EPS	14.18	14.23	14.86	15.26	12.03	11.22	12.13	10.98%
YoY %	-0.35%	-4.24%	-2.62%	26.85%	7.22%	-7.50%	-	-
Horiz. %	116.90%	117.31%	122.51%	125.80%	99.18%	92.50%	100.00%	-
EY	7.05	7.03	6.73	6.55	8.31	8.91	8.25	-9.95%
YoY %	0.28%	4.46%	2.75%	-21.18%	-6.73%	8.00%	-	-
Horiz. %	85.45%	85.21%	81.58%	79.39%	100.73%	108.00%	100.00%	-
DY	2.15	1.99	1.92	1.94	2.53	2.41	2.21	-1.81%
YoY %	8.04%	3.65%	-1.03%	-23.32%	4.98%	9.05%	-	-
Horiz. %	97.29%	90.05%	86.88%	87.78%	114.48%	109.05%	100.00%	-
P/NAPS	2.24	2.31	2.29	2.31	1.83	1.76	1.98	8.58%
YoY %	-3.03%	0.87%	-0.87%	26.23%	3.98%	-11.11%	-	-
Horiz. %	113.13%	116.67%	115.66%	116.67%	92.42%	88.89%	100.00%	-

	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	CAGR
Price Multiplier on Announcement Date
Date	29/09/21	23/06/21	09/03/21	17/12/20	18/09/20	23/06/20	11/03/20	-
Price	4.57	4.26	4.00	12.02	9.50	8.77	8.92	-
P/RPS	1.94	1.81	1.81	1.80	1.39	1.29	1.29	31.29%
YoY %	7.18%	0.00%	0.56%	29.50%	7.75%	0.00%	-	-
Horiz. %	150.39%	140.31%	140.31%	139.53%	107.75%	100.00%	100.00%	-
P/EPS	15.50	14.47	14.90	15.44	12.56	11.86	11.95	18.95%
YoY %	7.12%	-2.89%	-3.50%	22.93%	5.90%	-0.75%	-	-
Horiz. %	129.71%	121.09%	124.69%	129.21%	105.10%	99.25%	100.00%	-
EY	6.45	6.91	6.71	6.47	7.96	8.43	8.37	-15.95%
YoY %	-6.66%	2.98%	3.71%	-18.72%	-5.58%	0.72%	-	-
Horiz. %	77.06%	82.56%	80.17%	77.30%	95.10%	100.72%	100.00%	-
DY	1.97	1.95	1.91	1.91	2.42	2.28	2.24	-8.21%
YoY %	1.03%	2.09%	0.00%	-21.07%	6.14%	1.79%	-	-
Horiz. %	87.95%	87.05%	85.27%	85.27%	108.04%	101.79%	100.00%	-
P/NAPS	2.44	2.35	2.30	2.33	1.91	1.86	1.95	16.13%
YoY %	3.83%	2.17%	-1.29%	21.99%	2.69%	-4.62%	-	-
Horiz. %	125.13%	120.51%	117.95%	119.49%	97.95%	95.38%	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