[SCIENTX] YoY TTM 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- 2.27%
YoY- 16.91%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 4,076,896 3,985,318 3,655,966 3,518,601 3,247,446 2,626,767 2,403,151 9.20%
PBT 568,667 548,307 600,961 544,262 450,588 361,658 317,968 10.16%
Tax -119,726 -115,710 -115,185 -126,236 -104,680 -67,624 -58,027 12.82%
NP 448,941 432,597 485,776 418,026 345,908 294,034 259,941 9.53%
-
NP to SH 438,141 409,874 457,233 390,114 333,697 289,806 255,873 9.37%
-
Tax Rate 21.05% 21.10% 19.17% 23.19% 23.23% 18.70% 18.25% -
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%
-
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%
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div 155,106 139,589 139,554 118,651 102,457 97,785 75,852 12.65%
Div Payout % 35.40% 34.06% 30.52% 30.41% 30.70% 33.74% 29.64% -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
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%
NOSH 1,551,063 1,550,999 1,550,656 515,876 515,261 488,926 483,558 21.42%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 11.01% 10.85% 13.29% 11.88% 10.65% 11.19% 10.82% -
ROE 12.90% 13.21% 15.77% 15.22% 14.99% 16.42% 16.75% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 262.85 256.95 235.78 682.06 630.25 537.25 500.35 -10.16%
EPS 28.25 26.43 29.49 75.62 64.76 59.27 53.27 -10.02%
DPS 10.00 9.00 9.00 23.00 19.88 20.00 15.79 -7.32%
NAPS 2.19 2.00 1.87 4.97 4.32 3.61 3.18 -6.02%
Adjusted Per Share Value based on latest NOSH - 515,876
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 261.97 256.08 234.92 226.09 208.67 168.79 154.42 9.20%
EPS 28.15 26.34 29.38 25.07 21.44 18.62 16.44 9.37%
DPS 9.97 8.97 8.97 7.62 6.58 6.28 4.87 12.67%
NAPS 2.1827 1.9932 1.8632 1.6475 1.4303 1.1341 0.9814 14.24%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
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%
P/EPS 12.60 12.98 14.18 12.03 13.00 13.33 16.26 -4.15%
EY 7.93 7.70 7.05 8.31 7.69 7.50 6.15 4.32%
DY 2.81 2.62 2.15 2.53 2.36 2.53 1.82 7.50%
P/NAPS 1.63 1.72 2.24 1.83 1.95 2.19 2.72 -8.17%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
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 3.47 4.57 9.50 8.89 8.57 8.60 -
P/RPS 1.40 1.35 1.94 1.39 1.41 1.60 1.72 -3.37%
P/EPS 13.03 13.13 15.50 12.56 13.73 14.46 16.14 -3.50%
EY 7.68 7.62 6.45 7.96 7.28 6.92 6.19 3.65%
DY 2.72 2.59 1.97 2.42 2.24 2.33 1.84 6.72%
P/NAPS 1.68 1.74 2.44 1.91 2.06 2.37 2.70 -7.59%

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