[SCIENTX] YoY Annualized 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- -7.32%
YoY- 23.85%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 4,007,174 3,832,030 3,580,802 3,418,629 3,078,241 2,524,817 2,342,781 9.35%
PBT 564,145 499,652 568,602 480,098 365,353 339,681 311,580 10.39%
Tax -110,052 -97,326 -118,513 -121,132 -88,965 -66,613 -62,610 9.85%
NP 454,093 402,325 450,089 358,966 276,388 273,068 248,969 10.52%
-
NP to SH 430,996 379,853 419,438 330,749 267,060 268,692 244,994 9.86%
-
Tax Rate 19.51% 19.48% 20.84% 25.23% 24.35% 19.61% 20.09% -
Total Cost 3,553,081 3,429,705 3,130,713 3,059,662 2,801,853 2,251,749 2,093,812 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 103,404 82,719 82,698 68,783 67,907 65,190 36,961 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 12.86% 12.50% 14.94% 13.58% 12.57% 15.66% 18.35% -
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 258.35 247.07 230.93 662.68 604.39 516.40 507.07 -10.62%
EPS 27.79 24.49 27.07 64.15 53.88 55.35 53.03 -10.20%
DPS 6.67 5.33 5.33 13.33 13.33 13.33 8.00 -2.98%
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 257.49 246.23 230.09 219.67 197.80 162.24 150.54 9.35%
EPS 27.69 24.41 26.95 21.25 17.16 17.27 15.74 9.86%
DPS 6.64 5.32 5.31 4.42 4.36 4.19 2.38 18.64%
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 1.32 1.54 1.81 1.25 1.41 1.47 1.63 -3.45%
P/EPS 12.27 15.56 15.49 12.95 16.31 13.85 15.63 -3.95%
EY 8.15 6.43 6.46 7.72 6.13 7.22 6.40 4.10%
DY 1.96 1.40 1.27 1.61 1.56 1.75 0.97 12.43%
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 1.32 1.42 1.84 1.32 1.42 1.30 1.65 -3.64%
P/EPS 12.27 14.29 15.75 13.68 16.32 12.21 15.78 -4.10%
EY 8.15 7.00 6.35 7.31 6.13 8.19 6.34 4.27%
DY 1.96 1.52 1.25 1.52 1.56 1.99 0.96 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