[SCIENTX] YoY Annualized Quarter Result on 30-Apr-2021 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
23-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- 2.45%
YoY- 26.81%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 4,409,678 4,007,174 3,832,030 3,580,802 3,418,629 3,078,241 2,524,817 9.73%
PBT 735,878 564,145 499,652 568,602 480,098 365,353 339,681 13.73%
Tax -167,890 -110,052 -97,326 -118,513 -121,132 -88,965 -66,613 16.64%
NP 567,988 454,093 402,325 450,089 358,966 276,388 273,068 12.96%
-
NP to SH 545,800 430,996 379,853 419,438 330,749 267,060 268,692 12.52%
-
Tax Rate 22.81% 19.51% 19.48% 20.84% 25.23% 24.35% 19.61% -
Total Cost 3,841,690 3,553,081 3,429,705 3,130,713 3,059,662 2,801,853 2,251,749 9.30%
-
Net Worth 3,738,554 3,350,297 3,039,959 2,806,576 2,434,938 2,123,822 1,716,132 13.84%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div 124,101 103,404 82,719 82,698 68,783 67,907 65,190 11.31%
Div Payout % 22.74% 23.99% 21.78% 19.72% 20.80% 25.43% 24.26% -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 3,738,554 3,350,297 3,039,959 2,806,576 2,434,938 2,123,822 1,716,132 13.84%
NOSH 1,551,267 1,551,063 1,550,999 1,550,594 515,876 515,261 488,926 21.19%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin 12.88% 11.33% 10.50% 12.57% 10.50% 8.98% 10.82% -
ROE 14.60% 12.86% 12.50% 14.94% 13.58% 12.57% 15.66% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 284.26 258.35 247.07 230.93 662.68 604.39 516.40 -9.46%
EPS 35.19 27.79 24.49 27.07 64.15 53.88 55.35 -7.26%
DPS 8.00 6.67 5.33 5.33 13.33 13.33 13.33 -8.15%
NAPS 2.41 2.16 1.96 1.81 4.72 4.17 3.51 -6.06%
Adjusted Per Share Value based on latest NOSH - 1,550,594
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 283.35 257.49 246.23 230.09 219.67 197.80 162.24 9.72%
EPS 35.07 27.69 24.41 26.95 21.25 17.16 17.27 12.51%
DPS 7.97 6.64 5.32 5.31 4.42 4.36 4.19 11.30%
NAPS 2.4023 2.1528 1.9534 1.8034 1.5646 1.3647 1.1027 13.84%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 4.20 3.41 3.81 4.19 8.30 8.55 7.61 -
P/RPS 1.48 1.32 1.54 1.81 1.25 1.41 1.47 0.11%
P/EPS 11.94 12.27 15.56 15.49 12.95 16.31 13.85 -2.44%
EY 8.38 8.15 6.43 6.46 7.72 6.13 7.22 2.51%
DY 1.90 1.96 1.40 1.27 1.61 1.56 1.75 1.37%
P/NAPS 1.74 1.58 1.94 2.31 1.76 2.05 2.17 -3.61%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 21/06/24 20/06/23 13/06/22 23/06/21 23/06/20 26/06/19 20/06/18 -
Price 4.29 3.41 3.50 4.26 8.77 8.56 6.71 -
P/RPS 1.51 1.32 1.42 1.84 1.32 1.42 1.30 2.52%
P/EPS 12.19 12.27 14.29 15.75 13.68 16.32 12.21 -0.02%
EY 8.20 8.15 7.00 6.35 7.31 6.13 8.19 0.02%
DY 1.86 1.96 1.52 1.25 1.52 1.56 1.99 -1.11%
P/NAPS 1.78 1.58 1.79 2.35 1.86 2.05 1.91 -1.16%

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
Post a Comment