[SCIENTX] YoY Annual (Unaudited) Result on 31-Jul-2019 [#4]

Stock

[SCIENTX] SCIENTEX BERHAD

Announcement Date

26-Sep-2019

Admission Sponsor

Sponsor

Financial Year

31-Jul-2019

Quarter

31-Jul-2019 [#4]

Profit Trend

YoY- 15.14%

Quarter Report

SB Q4 FY2019 Announcement.pdf

Latest QR

Upcoming QR

SCIENTX's Result

SCIENTX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Annual (Unaudited) Result
Revenue	3,985,318	3,655,966	3,518,601	3,247,446	2,626,767	2,403,151	2,200,980	10.39%
YoY %	9.01%	3.90%	8.35%	23.63%	9.31%	9.19%	-	-
Horiz. %	181.07%	166.11%	159.87%	147.55%	119.35%	109.19%	100.00%	-
PBT	548,307	600,961	544,262	450,588	361,658	317,968	306,332	10.18%
YoY %	-8.76%	10.42%	20.79%	24.59%	13.74%	3.80%	-	-
Horiz. %	178.99%	196.18%	177.67%	147.09%	118.06%	103.80%	100.00%	-
Tax	-115,710	-115,185	-126,236	-104,680	-67,624	-58,027	-59,765	11.63%
YoY %	-0.46%	8.75%	-20.59%	-54.80%	-16.54%	2.91%	-	-
Horiz. %	193.61%	192.73%	211.22%	175.15%	113.15%	97.09%	100.00%	-
NP	432,597	485,776	418,026	345,908	294,034	259,941	246,567	9.81%
YoY %	-10.95%	16.21%	20.85%	17.64%	13.12%	5.42%	-	-
Horiz. %	175.45%	197.02%	169.54%	140.29%	119.25%	105.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	409,874	457,233	390,114	333,697	289,806	255,873	240,865	9.26%
YoY %	-10.36%	17.20%	16.91%	15.14%	13.26%	6.23%	-	-
Horiz. %	170.17%	189.83%	161.96%	138.54%	120.32%	106.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.10%	19.17%	23.19%	23.23%	18.70%	18.25%	19.51%	-
YoY %	10.07%	-17.34%	-0.17%	24.22%	2.47%	-6.46%	-	-
Horiz. %	108.15%	98.26%	118.86%	119.07%	95.85%	93.54%	100.00%	-
Total Cost	3,552,721	3,170,190	3,100,575	2,901,538	2,332,733	2,143,210	1,954,413	10.46%
YoY %	12.07%	2.25%	6.86%	24.38%	8.84%	9.66%	-	-
Horiz. %	181.78%	162.21%	158.64%	148.46%	119.36%	109.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,101,999	2,899,651	2,563,907	2,225,929	1,755,663	1,527,344	1,162,467	17.76%
YoY %	6.98%	13.10%	15.18%	26.79%	14.95%	31.39%	-	-
Horiz. %	266.85%	249.44%	220.56%	191.48%	151.03%	131.39%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Dividend
Div	139,589	139,555	118,651	103,052	97,266	76,847	50,047	18.63%
YoY %	0.02%	17.62%	15.14%	5.95%	26.57%	53.55%	-	-
Horiz. %	278.92%	278.85%	237.08%	205.91%	194.35%	153.55%	100.00%	-
Div Payout %	34.06%	30.52%	30.41%	30.88%	33.56%	30.03%	20.78%	-
YoY %	11.60%	0.36%	-1.52%	-7.99%	11.75%	44.51%	-	-
Horiz. %	163.91%	146.87%	146.34%	148.60%	161.50%	144.51%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Equity
Net Worth	3,101,999	2,899,651	2,563,907	2,225,929	1,755,663	1,527,344	1,162,467	17.76%
YoY %	6.98%	13.10%	15.18%	26.79%	14.95%	31.39%	-	-
Horiz. %	266.85%	249.44%	220.56%	191.48%	151.03%	131.39%	100.00%	-
NOSH	1,550,999	1,550,656	515,876	515,261	486,333	483,558	227,488	37.68%
YoY %	0.02%	200.59%	0.12%	5.95%	0.57%	112.56%	-	-
Horiz. %	681.79%	681.64%	226.77%	226.50%	213.78%	212.56%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Ratio Analysis
NP Margin	10.85%	13.29%	11.88%	10.65%	11.19%	10.82%	11.20%	-
YoY %	-18.36%	11.87%	11.55%	-4.83%	3.42%	-3.39%	-	-
Horiz. %	96.88%	118.66%	106.07%	95.09%	99.91%	96.61%	100.00%	-
ROE	13.21%	15.77%	15.22%	14.99%	16.51%	16.75%	20.72%	-
YoY %	-16.23%	3.61%	1.53%	-9.21%	-1.43%	-19.16%	-	-
Horiz. %	63.75%	76.11%	73.46%	72.35%	79.68%	80.84%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Per Share
RPS	256.95	235.78	682.06	630.25	540.12	500.35	967.51	-19.81%
YoY %	8.98%	-65.43%	8.22%	16.69%	7.95%	-48.28%	-	-
Horiz. %	26.56%	24.37%	70.50%	65.14%	55.83%	51.72%	100.00%	-
EPS	26.43	29.50	75.66	66.66	59.59	54.83	105.88	-20.64%
YoY %	-10.41%	-61.01%	13.50%	11.86%	8.68%	-48.21%	-	-
Horiz. %	24.96%	27.86%	71.46%	62.96%	56.28%	51.79%	100.00%	-
DPS	9.00	9.00	23.00	20.00	20.00	16.00	22.00	-13.83%
YoY %	0.00%	-60.87%	15.00%	0.00%	25.00%	-27.27%	-	-
Horiz. %	40.91%	40.91%	104.55%	90.91%	90.91%	72.73%	100.00%	-
NAPS	2.00	1.87	4.97	4.32	3.61	3.18	5.11	-14.46%
YoY %	6.95%	-62.37%	15.05%	19.67%	13.52%	-37.77%	-	-
Horiz. %	39.14%	36.59%	97.26%	84.54%	70.65%	62.23%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Adjusted Per Share Value based on latest NOSH - 515,261
RPS	256.08	234.92	226.09	208.67	168.79	154.42	141.43	10.39%
YoY %	9.01%	3.91%	8.35%	23.63%	9.31%	9.18%	-	-
Horiz. %	181.06%	166.10%	159.86%	147.54%	119.35%	109.18%	100.00%	-
EPS	26.34	29.38	25.07	21.44	18.62	16.44	15.48	9.25%
YoY %	-10.35%	17.19%	16.93%	15.15%	13.26%	6.20%	-	-
Horiz. %	170.16%	189.79%	161.95%	138.50%	120.28%	106.20%	100.00%	-
DPS	8.97	8.97	7.62	6.62	6.25	4.94	3.22	18.61%
YoY %	0.00%	17.72%	15.11%	5.92%	26.52%	53.42%	-	-
Horiz. %	278.57%	278.57%	236.65%	205.59%	194.10%	153.42%	100.00%	-
NAPS	1.9932	1.8632	1.6475	1.4303	1.1281	0.9814	0.747	17.76%
YoY %	6.98%	13.09%	15.19%	26.79%	14.95%	31.38%	-	-
Horiz. %	266.83%	249.42%	220.55%	191.47%	151.02%	131.38%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	-
Price	3.43	4.18	9.10	8.42	7.90	8.66	12.70	-
P/RPS	1.33	1.77	1.33	1.34	1.46	1.73	1.31	0.25%
YoY %	-24.86%	33.08%	-0.75%	-8.22%	-15.61%	32.06%	-	-
Horiz. %	101.53%	135.11%	101.53%	102.29%	111.45%	132.06%	100.00%	-
P/EPS	12.98	14.18	12.03	13.00	13.26	16.26	11.99	1.33%
YoY %	-8.46%	17.87%	-7.46%	-1.96%	-18.45%	35.61%	-	-
Horiz. %	108.26%	118.27%	100.33%	108.42%	110.59%	135.61%	100.00%	-
EY	7.70	7.05	8.31	7.69	7.54	6.15	8.34	-1.32%
YoY %	9.22%	-15.16%	8.06%	1.99%	22.60%	-26.26%	-	-
Horiz. %	92.33%	84.53%	99.64%	92.21%	90.41%	73.74%	100.00%	-
DY	2.62	2.15	2.53	2.38	2.53	1.85	1.73	7.15%
YoY %	21.86%	-15.02%	6.30%	-5.93%	36.76%	6.94%	-	-
Horiz. %	151.45%	124.28%	146.24%	137.57%	146.24%	106.94%	100.00%	-
P/NAPS	1.72	2.24	1.83	1.95	2.19	2.72	2.49	-5.97%
YoY %	-23.21%	22.40%	-6.15%	-10.96%	-19.49%	9.24%	-	-
Horiz. %	69.08%	89.96%	73.49%	78.31%	87.95%	109.24%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Price Multiplier on Announcement Date
Date	29/09/22	29/09/21	18/09/20	26/09/19	20/09/18	19/09/17	26/09/16	-
Price	3.52	4.57	9.50	8.94	8.57	8.60	6.30	-
P/RPS	1.37	1.94	1.39	1.42	1.59	1.72	0.65	13.22%
YoY %	-29.38%	39.57%	-2.11%	-10.69%	-7.56%	164.62%	-	-
Horiz. %	210.77%	298.46%	213.85%	218.46%	244.62%	264.62%	100.00%	-
P/EPS	13.32	15.50	12.56	13.80	14.38	16.14	5.95	14.36%
YoY %	-14.06%	23.41%	-8.99%	-4.03%	-10.90%	171.26%	-	-
Horiz. %	223.87%	260.50%	211.09%	231.93%	241.68%	271.26%	100.00%	-
EY	7.51	6.45	7.96	7.24	6.95	6.19	16.81	-12.56%
YoY %	16.43%	-18.97%	9.94%	4.17%	12.28%	-63.18%	-	-
Horiz. %	44.68%	38.37%	47.35%	43.07%	41.34%	36.82%	100.00%	-
DY	2.56	1.97	2.42	2.24	2.33	1.86	3.49	-5.03%
YoY %	29.95%	-18.60%	8.04%	-3.86%	25.27%	-46.70%	-	-
Horiz. %	73.35%	56.45%	69.34%	64.18%	66.76%	53.30%	100.00%	-
P/NAPS	1.76	2.44	1.91	2.07	2.37	2.70	1.23	6.15%
YoY %	-27.87%	27.75%	-7.73%	-12.66%	-12.22%	119.51%	-	-
Horiz. %	143.09%	198.37%	155.28%	168.29%	192.68%	219.51%	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