[SCIENTX] YoY TTM Result on 31-Jan-2020 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
11-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- 6.57%
YoY- 38.97%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 4,113,407 3,827,341 3,435,662 3,558,965 2,813,557 2,575,653 2,225,885 10.77%
PBT 571,986 577,887 566,480 533,340 356,297 347,666 293,944 11.72%
Tax -120,798 -105,955 -120,668 -125,351 -73,456 -64,728 -57,476 13.17%
NP 451,188 471,932 445,812 407,989 282,841 282,938 236,468 11.36%
-
NP to SH 426,781 449,094 416,377 384,722 276,834 279,007 232,639 10.63%
-
Tax Rate 21.12% 18.33% 21.30% 23.50% 20.62% 18.62% 19.55% -
Total Cost 3,662,219 3,355,409 2,989,850 3,150,976 2,530,716 2,292,715 1,989,417 10.70%
-
Net Worth 3,241,677 2,946,666 2,698,034 2,356,091 1,843,805 1,635,984 1,272,444 16.85%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div 139,589 139,554 118,651 102,457 97,785 75,852 50,363 18.51%
Div Payout % 32.71% 31.07% 28.50% 26.63% 35.32% 27.19% 21.65% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 3,241,677 2,946,666 2,698,034 2,356,091 1,843,805 1,635,984 1,272,444 16.85%
NOSH 1,551,063 1,550,999 1,550,594 515,876 489,233 488,926 463,558 22.28%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 10.97% 12.33% 12.98% 11.46% 10.05% 10.99% 10.62% -
ROE 13.17% 15.24% 15.43% 16.33% 15.01% 17.05% 18.28% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 265.20 246.79 221.57 690.32 575.28 532.14 481.06 -9.44%
EPS 27.52 28.96 26.85 74.62 56.60 57.64 50.28 -9.55%
DPS 9.00 9.00 7.65 20.00 20.00 15.67 10.88 -3.11%
NAPS 2.09 1.90 1.74 4.57 3.77 3.38 2.75 -4.46%
Adjusted Per Share Value based on latest NOSH - 515,876
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 264.31 245.93 220.76 228.69 180.79 165.50 143.03 10.77%
EPS 27.42 28.86 26.75 24.72 17.79 17.93 14.95 10.63%
DPS 8.97 8.97 7.62 6.58 6.28 4.87 3.24 18.48%
NAPS 2.083 1.8934 1.7337 1.5139 1.1848 1.0512 0.8176 16.85%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 3.53 4.59 3.99 9.05 8.80 8.75 6.99 -
P/RPS 1.33 1.86 1.80 1.31 1.53 1.64 1.45 -1.42%
P/EPS 12.83 15.85 14.86 12.13 15.55 15.18 13.90 -1.32%
EY 7.79 6.31 6.73 8.25 6.43 6.59 7.19 1.34%
DY 2.55 1.96 1.92 2.21 2.27 1.79 1.56 8.53%
P/NAPS 1.69 2.42 2.29 1.98 2.33 2.59 2.54 -6.56%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 15/03/23 16/03/22 09/03/21 11/03/20 19/03/19 22/03/18 22/03/17 -
Price 3.51 3.93 4.00 8.92 8.46 8.03 7.25 -
P/RPS 1.32 1.59 1.81 1.29 1.47 1.51 1.51 -2.21%
P/EPS 12.76 13.57 14.90 11.95 14.95 13.93 14.42 -2.01%
EY 7.84 7.37 6.71 8.37 6.69 7.18 6.93 2.07%
DY 2.56 2.29 1.91 2.24 2.36 1.95 1.50 9.31%
P/NAPS 1.68 2.07 2.30 1.95 2.24 2.38 2.64 -7.25%

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