[SCIENTX] YoY Cumulative Quarter Result on 31-Jul-2020 [#4]

Stock

[SCIENTX] SCIENTEX BERHAD

Announcement Date

18-Sep-2020

Admission Sponsor

Sponsor

Financial Year

31-Jul-2020

Quarter

31-Jul-2020 [#4]

Profit Trend

QoQ- 57.26%

YoY- 16.91%

Quarter Report

SB Q4 FY2020 Announcement.pdf

Latest QR

Upcoming QR

SCIENTX's Result

SCIENTX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Cumulative Result
Revenue	4,076,896	3,985,318	3,655,966	3,518,601	3,247,446	2,626,767	2,403,151	9.20%
YoY %	2.30%	9.01%	3.90%	8.35%	23.63%	9.31%	-	-
Horiz. %	169.65%	165.84%	152.13%	146.42%	135.13%	109.31%	100.00%	-
PBT	568,667	548,307	600,961	544,262	450,588	361,658	317,968	10.16%
YoY %	3.71%	-8.76%	10.42%	20.79%	24.59%	13.74%	-	-
Horiz. %	178.84%	172.44%	189.00%	171.17%	141.71%	113.74%	100.00%	-
Tax	-119,726	-115,710	-115,185	-126,236	-104,680	-67,624	-58,027	12.82%
YoY %	-3.47%	-0.46%	8.75%	-20.59%	-54.80%	-16.54%	-	-
Horiz. %	206.33%	199.41%	198.50%	217.55%	180.40%	116.54%	100.00%	-
NP	448,941	432,597	485,776	418,026	345,908	294,034	259,941	9.53%
YoY %	3.78%	-10.95%	16.21%	20.85%	17.64%	13.12%	-	-
Horiz. %	172.71%	166.42%	186.88%	160.82%	133.07%	113.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	438,141	409,874	457,233	390,114	333,697	289,806	255,873	9.37%
YoY %	6.90%	-10.36%	17.20%	16.91%	15.14%	13.26%	-	-
Horiz. %	171.23%	160.19%	178.70%	152.46%	130.42%	113.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.05%	21.10%	19.17%	23.19%	23.23%	18.70%	18.25%	-
YoY %	-0.24%	10.07%	-17.34%	-0.17%	24.22%	2.47%	-	-
Horiz. %	115.34%	115.62%	105.04%	127.07%	127.29%	102.47%	100.00%	-
Total Cost	3,627,955	3,552,721	3,170,190	3,100,575	2,901,538	2,332,733	2,143,210	9.16%
YoY %	2.12%	12.07%	2.25%	6.86%	24.38%	8.84%	-	-
Horiz. %	169.28%	165.77%	147.92%	144.67%	135.38%	108.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,396,829	3,101,999	2,899,651	2,563,907	2,225,929	1,765,024	1,527,344	14.24%
YoY %	9.50%	6.98%	13.10%	15.18%	26.11%	15.56%	-	-
Horiz. %	222.40%	203.10%	189.85%	167.87%	145.74%	115.56%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Dividend
Div	155,106	139,589	139,555	118,651	103,052	97,785	76,847	12.41%
YoY %	11.12%	0.02%	17.62%	15.14%	5.39%	27.25%	-	-
Horiz. %	201.84%	181.65%	181.60%	154.40%	134.10%	127.25%	100.00%	-
Div Payout %	35.40%	34.06%	30.52%	30.41%	30.88%	33.74%	30.03%	-
YoY %	3.93%	11.60%	0.36%	-1.52%	-8.48%	12.35%	-	-
Horiz. %	117.88%	113.42%	101.63%	101.27%	102.83%	112.35%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Equity
Net Worth	3,396,829	3,101,999	2,899,651	2,563,907	2,225,929	1,765,024	1,527,344	14.24%
YoY %	9.50%	6.98%	13.10%	15.18%	26.11%	15.56%	-	-
Horiz. %	222.40%	203.10%	189.85%	167.87%	145.74%	115.56%	100.00%	-
NOSH	1,551,063	1,550,999	1,550,656	515,876	515,261	488,926	483,558	21.42%
YoY %	0.00%	0.02%	200.59%	0.12%	5.39%	1.11%	-	-
Horiz. %	320.76%	320.75%	320.68%	106.68%	106.56%	101.11%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Ratio Analysis
NP Margin	11.01%	10.85%	13.29%	11.88%	10.65%	11.19%	10.82%	-
YoY %	1.47%	-18.36%	11.87%	11.55%	-4.83%	3.42%	-	-
Horiz. %	101.76%	100.28%	122.83%	109.80%	98.43%	103.42%	100.00%	-
ROE	12.90%	13.21%	15.77%	15.22%	14.99%	16.42%	16.75%	-
YoY %	-2.35%	-16.23%	3.61%	1.53%	-8.71%	-1.97%	-	-
Horiz. %	77.01%	78.87%	94.15%	90.87%	89.49%	98.03%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Per Share
RPS	262.85	256.95	235.78	682.06	630.25	537.25	500.35	-10.16%
YoY %	2.30%	8.98%	-65.43%	8.22%	17.31%	7.37%	-	-
Horiz. %	52.53%	51.35%	47.12%	136.32%	125.96%	107.37%	100.00%	-
EPS	28.25	26.43	29.50	75.66	66.66	59.59	54.83	-10.45%
YoY %	6.89%	-10.41%	-61.01%	13.50%	11.86%	8.68%	-	-
Horiz. %	51.52%	48.20%	53.80%	137.99%	121.58%	108.68%	100.00%	-
DPS	10.00	9.00	9.00	23.00	20.00	20.00	16.00	-7.53%
YoY %	11.11%	0.00%	-60.87%	15.00%	0.00%	25.00%	-	-
Horiz. %	62.50%	56.25%	56.25%	143.75%	125.00%	125.00%	100.00%	-
NAPS	2.19	2.00	1.87	4.97	4.32	3.61	3.18	-6.02%
YoY %	9.50%	6.95%	-62.37%	15.05%	19.67%	13.52%	-	-
Horiz. %	68.87%	62.89%	58.81%	156.29%	135.85%	113.52%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 515,876
RPS	261.97	256.08	234.92	226.09	208.67	168.79	154.42	9.20%
YoY %	2.30%	9.01%	3.91%	8.35%	23.63%	9.31%	-	-
Horiz. %	169.65%	165.83%	152.13%	146.41%	135.13%	109.31%	100.00%	-
EPS	28.15	26.34	29.38	25.07	21.44	18.62	16.44	9.37%
YoY %	6.87%	-10.35%	17.19%	16.93%	15.15%	13.26%	-	-
Horiz. %	171.23%	160.22%	178.71%	152.49%	130.41%	113.26%	100.00%	-
DPS	9.97	8.97	8.97	7.62	6.62	6.28	4.94	12.40%
YoY %	11.15%	0.00%	17.72%	15.11%	5.41%	27.13%	-	-
Horiz. %	201.82%	181.58%	181.58%	154.25%	134.01%	127.13%	100.00%	-
NAPS	2.1827	1.9932	1.8632	1.6475	1.4303	1.1341	0.9814	14.24%
YoY %	9.51%	6.98%	13.09%	15.19%	26.12%	15.56%	-	-
Horiz. %	222.41%	203.10%	189.85%	167.87%	145.74%	115.56%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/23	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	-
Price	3.56	3.43	4.18	9.10	8.42	7.90	8.66	-
P/RPS	1.35	1.33	1.77	1.33	1.34	1.47	1.73	-4.04%
YoY %	1.50%	-24.86%	33.08%	-0.75%	-8.84%	-15.03%	-	-
Horiz. %	78.03%	76.88%	102.31%	76.88%	77.46%	84.97%	100.00%	-
P/EPS	12.60	12.98	14.18	12.03	13.00	13.33	16.26	-4.15%
YoY %	-2.93%	-8.46%	17.87%	-7.46%	-2.48%	-18.02%	-	-
Horiz. %	77.49%	79.83%	87.21%	73.99%	79.95%	81.98%	100.00%	-
EY	7.93	7.70	7.05	8.31	7.69	7.50	6.15	4.32%
YoY %	2.99%	9.22%	-15.16%	8.06%	2.53%	21.95%	-	-
Horiz. %	128.94%	125.20%	114.63%	135.12%	125.04%	121.95%	100.00%	-
DY	2.81	2.62	2.15	2.53	2.38	2.53	1.85	7.21%
YoY %	7.25%	21.86%	-15.02%	6.30%	-5.93%	36.76%	-	-
Horiz. %	151.89%	141.62%	116.22%	136.76%	128.65%	136.76%	100.00%	-
P/NAPS	1.63	1.72	2.24	1.83	1.95	2.19	2.72	-8.17%
YoY %	-5.23%	-23.21%	22.40%	-6.15%	-10.96%	-19.49%	-	-
Horiz. %	59.93%	63.24%	82.35%	67.28%	71.69%	80.51%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	20/09/23	29/09/22	29/09/21	18/09/20	26/09/19	20/09/18	19/09/17	-
Price	3.68	3.52	4.57	9.50	8.94	8.57	8.60	-
P/RPS	1.40	1.37	1.94	1.39	1.42	1.60	1.72	-3.37%
YoY %	2.19%	-29.38%	39.57%	-2.11%	-11.25%	-6.98%	-	-
Horiz. %	81.40%	79.65%	112.79%	80.81%	82.56%	93.02%	100.00%	-
P/EPS	13.03	13.32	15.50	12.56	13.80	14.46	16.14	-3.50%
YoY %	-2.18%	-14.06%	23.41%	-8.99%	-4.56%	-10.41%	-	-
Horiz. %	80.73%	82.53%	96.03%	77.82%	85.50%	89.59%	100.00%	-
EY	7.68	7.51	6.45	7.96	7.24	6.92	6.19	3.65%
YoY %	2.26%	16.43%	-18.97%	9.94%	4.62%	11.79%	-	-
Horiz. %	124.07%	121.32%	104.20%	128.59%	116.96%	111.79%	100.00%	-
DY	2.72	2.56	1.97	2.42	2.24	2.33	1.86	6.53%
YoY %	6.25%	29.95%	-18.60%	8.04%	-3.86%	25.27%	-	-
Horiz. %	146.24%	137.63%	105.91%	130.11%	120.43%	125.27%	100.00%	-
P/NAPS	1.68	1.76	2.44	1.91	2.07	2.37	2.70	-7.59%
YoY %	-4.55%	-27.87%	27.75%	-7.73%	-12.66%	-12.22%	-	-
Horiz. %	62.22%	65.19%	90.37%	70.74%	76.67%	87.78%	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