[SCIENTX] QoQ TTM Result on 30-Apr-2024 [#3]

Stock

[SCIENTX] SCIENTEX BERHAD

Announcement Date

21-Jun-2024

Admission Sponsor

Sponsor

Financial Year

31-Jul-2024

Quarter

30-Apr-2024 [#3]

Profit Trend

QoQ- 4.11%

YoY- 16.96%

Quarter Report

SB Q3 FY2024 Announcement.pdf

Latest QR

Upcoming QR

SCIENTX's Result

SCIENTX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	CAGR
TTM Result
Revenue	4,475,599	4,378,774	4,267,873	4,153,524	4,076,896	4,116,676	4,113,407	5.79%
YoY %	2.21%	2.60%	2.75%	1.88%	-0.97%	0.08%	-	-
Horiz. %	108.81%	106.45%	103.76%	100.98%	99.11%	100.08%	100.00%	-
PBT	728,883	697,467	663,905	616,701	568,667	596,677	571,986	17.55%
YoY %	4.50%	5.06%	7.65%	8.45%	-4.69%	4.32%	-	-
Horiz. %	127.43%	121.94%	116.07%	107.82%	99.42%	104.32%	100.00%	-
Tax	-159,698	-163,105	-152,572	-138,721	-119,726	-125,254	-120,798	20.47%
YoY %	2.09%	-6.90%	-9.98%	-15.87%	4.41%	-3.69%	-	-
Horiz. %	132.20%	135.02%	126.30%	114.84%	99.11%	103.69%	100.00%	-
NP	569,185	534,362	511,333	477,980	448,941	471,423	451,188	16.76%
YoY %	6.52%	4.50%	6.98%	6.47%	-4.77%	4.48%	-	-
Horiz. %	126.15%	118.43%	113.33%	105.94%	99.50%	104.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	545,209	524,244	503,528	468,807	438,141	448,231	426,781	17.75%
YoY %	4.00%	4.11%	7.41%	7.00%	-2.25%	5.03%	-	-
Horiz. %	127.75%	122.84%	117.98%	109.85%	102.66%	105.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.91%	23.39%	22.98%	22.49%	21.05%	20.99%	21.12%	-
YoY %	-6.33%	1.78%	2.18%	6.84%	0.29%	-0.62%	-	-
Horiz. %	103.74%	110.75%	108.81%	106.49%	99.67%	99.38%	100.00%	-
Total Cost	3,906,414	3,844,412	3,756,540	3,675,544	3,627,955	3,645,253	3,662,219	4.40%
YoY %	1.61%	2.34%	2.20%	1.31%	-0.47%	-0.46%	-	-
Horiz. %	106.67%	104.97%	102.58%	100.36%	99.06%	99.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,769,582	3,738,554	3,598,779	3,536,425	3,396,829	3,350,297	3,241,677	10.59%
YoY %	0.83%	3.88%	1.76%	4.11%	1.39%	3.35%	-	-
Horiz. %	116.28%	115.33%	111.02%	109.09%	104.79%	103.35%	100.00%	-

	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	CAGR
Dividend
Div	186,152	170,629	155,106	155,106	155,106	155,103	139,589	21.17%
YoY %	9.10%	10.01%	0.00%	0.00%	0.00%	11.11%	-	-
Horiz. %	133.36%	122.24%	111.12%	111.12%	111.12%	111.11%	100.00%	-
Div Payout %	34.14%	32.55%	30.80%	33.09%	35.40%	34.60%	32.71%	-
YoY %	4.88%	5.68%	-6.92%	-6.53%	2.31%	5.78%	-	-
Horiz. %	104.37%	99.51%	94.16%	101.16%	108.22%	105.78%	100.00%	-

	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	CAGR
Equity
Net Worth	3,769,582	3,738,554	3,598,779	3,536,425	3,396,829	3,350,297	3,241,677	10.59%
YoY %	0.83%	3.88%	1.76%	4.11%	1.39%	3.35%	-	-
Horiz. %	116.28%	115.33%	111.02%	109.09%	104.79%	103.35%	100.00%	-
NOSH	1,551,268	1,551,267	1,551,267	1,551,063	1,551,063	1,551,063	1,551,063	0.00%
YoY %	0.00%	0.00%	0.01%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.00%	100.00%	100.00%	100.00%	-

	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	CAGR
Ratio Analysis
NP Margin	12.72%	12.20%	11.98%	11.51%	11.01%	11.45%	10.97%	-
YoY %	4.26%	1.84%	4.08%	4.54%	-3.84%	4.38%	-	-
Horiz. %	115.95%	111.21%	109.21%	104.92%	100.36%	104.38%	100.00%	-
ROE	14.46%	14.02%	13.99%	13.26%	12.90%	13.38%	13.17%	-
YoY %	3.14%	0.21%	5.51%	2.79%	-3.59%	1.59%	-	-
Horiz. %	109.79%	106.45%	106.23%	100.68%	97.95%	101.59%	100.00%	-

	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	CAGR
Per Share
RPS	288.51	282.27	275.13	267.79	262.85	265.41	265.20	5.78%
YoY %	2.21%	2.60%	2.74%	1.88%	-0.96%	0.08%	-	-
Horiz. %	108.79%	106.44%	103.74%	100.98%	99.11%	100.08%	100.00%	-
EPS	35.15	33.79	32.46	30.22	28.25	28.90	27.52	17.73%
YoY %	4.02%	4.10%	7.41%	6.97%	-2.25%	5.01%	-	-
Horiz. %	127.73%	122.78%	117.95%	109.81%	102.65%	105.01%	100.00%	-
DPS	12.00	11.00	10.00	10.00	10.00	10.00	9.00	21.16%
YoY %	9.09%	10.00%	0.00%	0.00%	0.00%	11.11%	-	-
Horiz. %	133.33%	122.22%	111.11%	111.11%	111.11%	111.11%	100.00%	-
NAPS	2.43	2.41	2.32	2.28	2.19	2.16	2.09	10.58%
YoY %	0.83%	3.88%	1.75%	4.11%	1.39%	3.35%	-	-
Horiz. %	116.27%	115.31%	111.00%	109.09%	104.78%	103.35%	100.00%	-

	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	CAGR
Adjusted Per Share Value based on latest NOSH - 1,551,267
RPS	287.59	281.36	274.24	266.89	261.97	264.52	264.31	5.79%
YoY %	2.21%	2.60%	2.75%	1.88%	-0.96%	0.08%	-	-
Horiz. %	108.81%	106.45%	103.76%	100.98%	99.11%	100.08%	100.00%	-
EPS	35.03	33.69	32.35	30.12	28.15	28.80	27.42	17.75%
YoY %	3.98%	4.14%	7.40%	7.00%	-2.26%	5.03%	-	-
Horiz. %	127.75%	122.87%	117.98%	109.85%	102.66%	105.03%	100.00%	-
DPS	11.96	10.96	9.97	9.97	9.97	9.97	8.97	21.16%
YoY %	9.12%	9.93%	0.00%	0.00%	0.00%	11.15%	-	-
Horiz. %	133.33%	122.19%	111.15%	111.15%	111.15%	111.15%	100.00%	-
NAPS	2.4222	2.4023	2.3124	2.2724	2.1827	2.1528	2.083	10.59%
YoY %	0.83%	3.89%	1.76%	4.11%	1.39%	3.35%	-	-
Horiz. %	116.28%	115.33%	111.01%	109.09%	104.79%	103.35%	100.00%	-

	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	28/04/23	31/01/23	-
Price	4.24	4.20	4.00	3.65	3.56	3.41	3.53	-
P/RPS	1.47	1.49	1.45	1.36	1.35	1.28	1.33	6.90%
YoY %	-1.34%	2.76%	6.62%	0.74%	5.47%	-3.76%	-	-
Horiz. %	110.53%	112.03%	109.02%	102.26%	101.50%	96.24%	100.00%	-
P/EPS	12.06	12.43	12.32	12.08	12.60	11.80	12.83	-4.04%
YoY %	-2.98%	0.89%	1.99%	-4.13%	6.78%	-8.03%	-	-
Horiz. %	94.00%	96.88%	96.02%	94.15%	98.21%	91.97%	100.00%	-
EY	8.29	8.05	8.12	8.28	7.93	8.47	7.79	4.23%
YoY %	2.98%	-0.86%	-1.93%	4.41%	-6.38%	8.73%	-	-
Horiz. %	106.42%	103.34%	104.24%	106.29%	101.80%	108.73%	100.00%	-
DY	2.83	2.62	2.50	2.74	2.81	2.93	2.55	7.19%
YoY %	8.02%	4.80%	-8.76%	-2.49%	-4.10%	14.90%	-	-
Horiz. %	110.98%	102.75%	98.04%	107.45%	110.20%	114.90%	100.00%	-
P/NAPS	1.74	1.74	1.72	1.60	1.63	1.58	1.69	1.96%
YoY %	0.00%	1.16%	7.50%	-1.84%	3.16%	-6.51%	-	-
Horiz. %	102.96%	102.96%	101.78%	94.67%	96.45%	93.49%	100.00%	-

	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	CAGR
Price Multiplier on Announcement Date
Date	24/09/24	21/06/24	26/03/24	14/12/23	20/09/23	20/06/23	15/03/23	-
Price	4.19	4.29	3.91	3.60	3.68	3.41	3.51	-
P/RPS	1.45	1.52	1.42	1.34	1.40	1.28	1.32	6.46%
YoY %	-4.61%	7.04%	5.97%	-4.29%	9.38%	-3.03%	-	-
Horiz. %	109.85%	115.15%	107.58%	101.52%	106.06%	96.97%	100.00%	-
P/EPS	11.92	12.69	12.05	11.91	13.03	11.80	12.76	-4.44%
YoY %	-6.07%	5.31%	1.18%	-8.60%	10.42%	-7.52%	-	-
Horiz. %	93.42%	99.45%	94.44%	93.34%	102.12%	92.48%	100.00%	-
EY	8.39	7.88	8.30	8.40	7.68	8.47	7.84	4.62%
YoY %	6.47%	-5.06%	-1.19%	9.38%	-9.33%	8.04%	-	-
Horiz. %	107.02%	100.51%	105.87%	107.14%	97.96%	108.04%	100.00%	-
DY	2.86	2.56	2.56	2.78	2.72	2.93	2.56	7.67%
YoY %	11.72%	0.00%	-7.91%	2.21%	-7.17%	14.45%	-	-
Horiz. %	111.72%	100.00%	100.00%	108.59%	106.25%	114.45%	100.00%	-
P/NAPS	1.72	1.78	1.69	1.58	1.68	1.58	1.68	1.58%
YoY %	-3.37%	5.33%	6.96%	-5.95%	6.33%	-5.95%	-	-
Horiz. %	102.38%	105.95%	100.60%	94.05%	100.00%	94.05%	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