[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
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 4,426,016 4,119,504 3,712,688 3,209,036 3,509,460 2,854,556 2,634,728 9.02%
PBT 738,964 546,828 521,676 512,120 463,376 290,152 370,264 12.20%
Tax -169,152 -93,172 -88,876 -112,564 -113,588 -68,784 -76,684 14.08%
NP 569,812 453,656 432,800 399,556 349,788 221,368 293,580 11.68%
-
NP to SH 551,364 428,700 411,496 370,132 323,848 214,664 289,608 11.32%
-
Tax Rate 22.89% 17.04% 17.04% 21.98% 24.51% 23.71% 20.71% -
Total Cost 3,856,204 3,665,848 3,279,888 2,809,480 3,159,672 2,633,188 2,341,148 8.66%
-
Net Worth 3,536,425 3,226,079 2,930,741 2,658,038 2,308,371 1,823,695 1,605,708 14.05%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 3,536,425 3,226,079 2,930,741 2,658,038 2,308,371 1,823,695 1,605,708 14.05%
NOSH 1,551,063 1,550,999 1,550,656 516,864 515,261 488,926 483,647 21.42%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 12.87% 11.01% 11.66% 12.45% 9.97% 7.75% 11.14% -
ROE 15.59% 13.29% 14.04% 13.93% 14.03% 11.77% 18.04% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 285.35 265.60 239.43 621.76 681.10 583.84 544.76 -10.21%
EPS 35.56 27.64 26.52 71.72 62.84 43.92 59.88 -8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.08 1.89 5.15 4.48 3.73 3.32 -6.06%
Adjusted Per Share Value based on latest NOSH - 1,550,656
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 284.40 264.70 238.56 206.20 225.50 183.42 169.30 9.02%
EPS 35.43 27.55 26.44 23.78 20.81 13.79 18.61 11.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2724 2.073 1.8832 1.708 1.4833 1.1718 1.0318 14.05%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 3.65 3.26 4.66 11.88 9.20 8.59 8.90 -
P/RPS 1.28 1.23 1.95 1.91 1.35 1.47 1.63 -3.94%
P/EPS 10.27 11.79 17.56 16.57 14.64 19.56 14.86 -5.96%
EY 9.74 8.48 5.69 6.04 6.83 5.11 6.73 6.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.57 2.47 2.31 2.05 2.30 2.68 -8.23%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 14/12/23 08/12/22 08/12/21 17/12/20 17/12/19 28/12/18 06/12/17 -
Price 3.50 3.40 4.58 12.02 9.53 9.15 8.58 -
P/RPS 1.23 1.28 1.91 1.93 1.40 1.57 1.57 -3.98%
P/EPS 9.85 12.30 17.26 16.76 15.16 20.84 14.33 -6.05%
EY 10.16 8.13 5.79 5.97 6.60 4.80 6.98 6.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.63 2.42 2.33 2.13 2.45 2.58 -8.23%

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