[SCIENTX] YoY Cumulative Quarter Result on 30-Apr-2020 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
30-Apr-2020 [#3]
Profit Trend
QoQ- 39.02%
YoY- 23.85%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 3,005,381 2,874,023 2,685,602 2,563,972 2,308,681 1,893,613 1,757,086 9.35%
PBT 423,109 374,739 426,452 360,074 274,015 254,761 233,685 10.39%
Tax -82,539 -72,995 -88,885 -90,849 -66,724 -49,960 -46,958 9.85%
NP 340,570 301,744 337,567 269,225 207,291 204,801 186,727 10.52%
-
NP to SH 323,247 284,890 314,579 248,062 200,295 201,519 183,746 9.86%
-
Tax Rate 19.51% 19.48% 20.84% 25.23% 24.35% 19.61% 20.09% -
Total Cost 2,664,811 2,572,279 2,348,035 2,294,747 2,101,390 1,688,812 1,570,359 9.20%
-
Net Worth 3,350,297 3,039,959 2,806,576 2,434,938 2,123,822 1,716,132 1,335,242 16.56%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div 77,553 62,039 62,023 51,587 50,931 48,892 27,721 18.69%
Div Payout % 23.99% 21.78% 19.72% 20.80% 25.43% 24.26% 15.09% -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 3,350,297 3,039,959 2,806,576 2,434,938 2,123,822 1,716,132 1,335,242 16.56%
NOSH 1,551,063 1,550,999 1,550,594 515,876 515,261 488,926 462,021 22.35%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 11.33% 10.50% 12.57% 10.50% 8.98% 10.82% 10.63% -
ROE 9.65% 9.37% 11.21% 10.19% 9.43% 11.74% 13.76% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 193.76 185.30 173.20 497.01 453.30 387.30 380.30 -10.62%
EPS 20.84 18.37 20.30 48.11 40.41 41.51 39.77 -10.20%
DPS 5.00 4.00 4.00 10.00 10.00 10.00 6.00 -2.99%
NAPS 2.16 1.96 1.81 4.72 4.17 3.51 2.89 -4.73%
Adjusted Per Share Value based on latest NOSH - 515,876
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 193.11 184.67 172.57 164.75 148.35 121.68 112.90 9.35%
EPS 20.77 18.31 20.21 15.94 12.87 12.95 11.81 9.86%
DPS 4.98 3.99 3.99 3.31 3.27 3.14 1.78 18.69%
NAPS 2.1528 1.9534 1.8034 1.5646 1.3647 1.1027 0.858 16.56%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 3.41 3.81 4.19 8.30 8.55 7.61 8.29 -
P/RPS 1.76 2.06 2.42 1.67 1.89 1.96 2.18 -3.50%
P/EPS 16.36 20.74 20.65 17.26 21.74 18.46 20.84 -3.95%
EY 6.11 4.82 4.84 5.79 4.60 5.42 4.80 4.10%
DY 1.47 1.05 0.95 1.20 1.17 1.31 0.72 12.62%
P/NAPS 1.58 1.94 2.31 1.76 2.05 2.17 2.87 -9.46%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 20/06/23 13/06/22 23/06/21 23/06/20 26/06/19 20/06/18 20/06/17 -
Price 3.41 3.50 4.26 8.77 8.56 6.71 8.37 -
P/RPS 1.76 1.89 2.46 1.76 1.89 1.73 2.20 -3.64%
P/EPS 16.36 19.05 21.00 18.24 21.77 16.28 21.05 -4.11%
EY 6.11 5.25 4.76 5.48 4.59 6.14 4.75 4.28%
DY 1.47 1.14 0.94 1.14 1.17 1.49 0.72 12.62%
P/NAPS 1.58 1.79 2.35 1.86 2.05 1.91 2.90 -9.62%

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