[SCIENTX] YoY Annualized Quarter Result on 31-Oct-2021 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
08-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- -10.0%
YoY- 11.18%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Revenue 4,437,676 4,426,016 4,119,504 3,712,688 3,209,036 3,509,460 2,854,556 7.62%
PBT 702,128 738,964 546,828 521,676 512,120 463,376 290,152 15.85%
Tax -165,200 -169,152 -93,172 -88,876 -112,564 -113,588 -68,784 15.70%
NP 536,928 569,812 453,656 432,800 399,556 349,788 221,368 15.89%
-
NP to SH 514,424 551,364 428,700 411,496 370,132 323,848 214,664 15.66%
-
Tax Rate 23.53% 22.89% 17.04% 17.04% 21.98% 24.51% 23.71% -
Total Cost 3,900,748 3,856,204 3,665,848 3,279,888 2,809,480 3,159,672 2,633,188 6.76%
-
Net Worth 3,893,860 3,536,425 3,226,079 2,930,741 2,658,038 2,308,371 1,823,695 13.46%
Dividend
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Net Worth 3,893,860 3,536,425 3,226,079 2,930,741 2,658,038 2,308,371 1,823,695 13.46%
NOSH 1,551,338 1,551,063 1,550,999 1,550,656 516,864 515,261 488,926 21.19%
Ratio Analysis
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
NP Margin 12.10% 12.87% 11.01% 11.66% 12.45% 9.97% 7.75% -
ROE 13.21% 15.59% 13.29% 14.04% 13.93% 14.03% 11.77% -
Per Share
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 286.05 285.35 265.60 239.43 621.76 681.10 583.84 -11.20%
EPS 33.16 35.56 27.64 26.52 71.72 62.84 43.92 -4.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.28 2.08 1.89 5.15 4.48 3.73 -6.38%
Adjusted Per Share Value based on latest NOSH - 1,550,656
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 285.15 284.40 264.70 238.56 206.20 225.50 183.42 7.62%
EPS 33.05 35.43 27.55 26.44 23.78 20.81 13.79 15.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.502 2.2724 2.073 1.8832 1.708 1.4833 1.1718 13.46%
Price Multiplier on Financial Quarter End Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 30/10/24 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 -
Price 4.46 3.65 3.26 4.66 11.88 9.20 8.59 -
P/RPS 1.56 1.28 1.23 1.95 1.91 1.35 1.47 0.99%
P/EPS 13.45 10.27 11.79 17.56 16.57 14.64 19.56 -6.04%
EY 7.43 9.74 8.48 5.69 6.04 6.83 5.11 6.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.60 1.57 2.47 2.31 2.05 2.30 -4.17%
Price Multiplier on Announcement Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 18/12/24 14/12/23 08/12/22 08/12/21 17/12/20 17/12/19 28/12/18 -
Price 4.51 3.50 3.40 4.58 12.02 9.53 9.15 -
P/RPS 1.58 1.23 1.28 1.91 1.93 1.40 1.57 0.10%
P/EPS 13.60 9.85 12.30 17.26 16.76 15.16 20.84 -6.86%
EY 7.35 10.16 8.13 5.79 5.97 6.60 4.80 7.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.54 1.63 2.42 2.33 2.13 2.45 -5.00%

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
Post a Comment