Highlights

[SCIENTX] QoQ Annualized Quarter Result on 2011-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 15-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Jan-2011  [#2]
Profit Trend QoQ -     6.09%    YoY -     40.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 855,048 804,023 798,430 763,022 746,500 694,816 670,840 17.50%
  QoQ % 6.35% 0.70% 4.64% 2.21% 7.44% 3.57% -
  Horiz. % 127.46% 119.85% 119.02% 113.74% 111.28% 103.57% 100.00%
PBT 105,140 96,640 94,254 89,612 84,164 70,754 65,392 37.13%
  QoQ % 8.80% 2.53% 5.18% 6.47% 18.95% 8.20% -
  Horiz. % 160.78% 147.79% 144.14% 137.04% 128.71% 108.20% 100.00%
Tax -19,580 -16,522 -16,480 -15,226 -14,336 -8,614 -6,829 101.43%
  QoQ % -18.51% -0.25% -8.24% -6.21% -66.43% -26.13% -
  Horiz. % 286.70% 241.93% 241.31% 222.95% 209.92% 126.13% 100.00%
NP 85,560 80,118 77,774 74,386 69,828 62,140 58,562 28.67%
  QoQ % 6.79% 3.01% 4.56% 6.53% 12.37% 6.11% -
  Horiz. % 146.10% 136.81% 132.81% 127.02% 119.24% 106.11% 100.00%
NP to SH 82,532 77,246 75,292 72,162 68,020 60,318 56,652 28.42%
  QoQ % 6.84% 2.60% 4.34% 6.09% 12.77% 6.47% -
  Horiz. % 145.68% 136.35% 132.90% 127.38% 120.07% 106.47% 100.00%
Tax Rate 18.62 % 17.10 % 17.48 % 16.99 % 17.03 % 12.17 % 10.44 % 46.91%
  QoQ % 8.89% -2.17% 2.88% -0.23% 39.93% 16.57% -
  Horiz. % 178.35% 163.79% 167.43% 162.74% 163.12% 116.57% 100.00%
Total Cost 769,488 723,905 720,656 688,636 676,672 632,676 612,277 16.41%
  QoQ % 6.30% 0.45% 4.65% 1.77% 6.95% 3.33% -
  Horiz. % 125.68% 118.23% 117.70% 112.47% 110.52% 103.33% 100.00%
Net Worth 488,393 466,918 458,555 437,280 433,207 413,609 404,862 13.28%
  QoQ % 4.60% 1.82% 4.87% 0.94% 4.74% 2.16% -
  Horiz. % 120.63% 115.33% 113.26% 108.01% 107.00% 102.16% 100.00%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div 60,242 23,668 31,574 25,849 51,726 17,233 22,970 89.84%
  QoQ % 154.52% -25.04% 22.15% -50.03% 200.15% -24.98% -
  Horiz. % 262.25% 103.04% 137.46% 112.53% 225.18% 75.02% 100.00%
Div Payout % 72.99 % 30.64 % 41.94 % 35.82 % 76.05 % 28.57 % 40.55 % 47.81%
  QoQ % 138.22% -26.94% 17.09% -52.90% 166.19% -29.54% -
  Horiz. % 180.00% 75.56% 103.43% 88.34% 187.55% 70.46% 100.00%
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 488,393 466,918 458,555 437,280 433,207 413,609 404,862 13.28%
  QoQ % 4.60% 1.82% 4.87% 0.94% 4.74% 2.16% -
  Horiz. % 120.63% 115.33% 113.26% 108.01% 107.00% 102.16% 100.00%
NOSH 215,151 215,169 215,284 215,408 215,525 215,421 215,352 -0.06%
  QoQ % -0.01% -0.05% -0.06% -0.05% 0.05% 0.03% -
  Horiz. % 99.91% 99.92% 99.97% 100.03% 100.08% 100.03% 100.00%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 10.01 % 9.96 % 9.74 % 9.75 % 9.35 % 8.94 % 8.73 % 9.52%
  QoQ % 0.50% 2.26% -0.10% 4.28% 4.59% 2.41% -
  Horiz. % 114.66% 114.09% 111.57% 111.68% 107.10% 102.41% 100.00%
ROE 16.90 % 16.54 % 16.42 % 16.50 % 15.70 % 14.58 % 13.99 % 13.39%
  QoQ % 2.18% 0.73% -0.48% 5.10% 7.68% 4.22% -
  Horiz. % 120.80% 118.23% 117.37% 117.94% 112.22% 104.22% 100.00%
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 397.42 373.67 370.87 354.22 346.36 322.54 311.51 17.58%
  QoQ % 6.36% 0.75% 4.70% 2.27% 7.39% 3.54% -
  Horiz. % 127.58% 119.95% 119.06% 113.71% 111.19% 103.54% 100.00%
EPS 38.36 35.90 34.97 33.50 31.56 28.00 26.31 28.49%
  QoQ % 6.85% 2.66% 4.39% 6.15% 12.71% 6.42% -
  Horiz. % 145.80% 136.45% 132.92% 127.33% 119.95% 106.42% 100.00%
DPS 28.00 11.00 14.67 12.00 24.00 8.00 10.67 89.92%
  QoQ % 154.55% -25.02% 22.25% -50.00% 200.00% -25.02% -
  Horiz. % 262.42% 103.09% 137.49% 112.46% 224.93% 74.98% 100.00%
NAPS 2.2700 2.1700 2.1300 2.0300 2.0100 1.9200 1.8800 13.35%
  QoQ % 4.61% 1.88% 4.93% 1.00% 4.69% 2.13% -
  Horiz. % 120.74% 115.43% 113.30% 107.98% 106.91% 102.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 165.75 155.86 154.77 147.91 144.71 134.69 130.04 17.51%
  QoQ % 6.35% 0.70% 4.64% 2.21% 7.44% 3.58% -
  Horiz. % 127.46% 119.86% 119.02% 113.74% 111.28% 103.58% 100.00%
EPS 16.00 14.97 14.59 13.99 13.19 11.69 10.98 28.44%
  QoQ % 6.88% 2.60% 4.29% 6.07% 12.83% 6.47% -
  Horiz. % 145.72% 136.34% 132.88% 127.41% 120.13% 106.47% 100.00%
DPS 11.68 4.59 6.12 5.01 10.03 3.34 4.45 89.94%
  QoQ % 154.47% -25.00% 22.16% -50.05% 200.30% -24.94% -
  Horiz. % 262.47% 103.15% 137.53% 112.58% 225.39% 75.06% 100.00%
NAPS 0.9467 0.9051 0.8889 0.8476 0.8397 0.8018 0.7848 13.28%
  QoQ % 4.60% 1.82% 4.87% 0.94% 4.73% 2.17% -
  Horiz. % 120.63% 115.33% 113.26% 108.00% 107.00% 102.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 2.3400 2.5800 2.5500 1.9800 1.8400 1.5500 1.4500 -
P/RPS 0.59 0.69 0.69 0.56 0.53 0.48 0.47 16.32%
  QoQ % -14.49% 0.00% 23.21% 5.66% 10.42% 2.13% -
  Horiz. % 125.53% 146.81% 146.81% 119.15% 112.77% 102.13% 100.00%
P/EPS 6.10 7.19 7.29 5.91 5.83 5.54 5.51 7.00%
  QoQ % -15.16% -1.37% 23.35% 1.37% 5.23% 0.54% -
  Horiz. % 110.71% 130.49% 132.30% 107.26% 105.81% 100.54% 100.00%
EY 16.39 13.91 13.72 16.92 17.15 18.06 18.14 -6.52%
  QoQ % 17.83% 1.38% -18.91% -1.34% -5.04% -0.44% -
  Horiz. % 90.35% 76.68% 75.63% 93.27% 94.54% 99.56% 100.00%
DY 11.97 4.26 5.75 6.06 13.04 5.16 7.36 38.17%
  QoQ % 180.99% -25.91% -5.12% -53.53% 152.71% -29.89% -
  Horiz. % 162.64% 57.88% 78.12% 82.34% 177.17% 70.11% 100.00%
P/NAPS 1.03 1.19 1.20 0.98 0.92 0.81 0.77 21.34%
  QoQ % -13.45% -0.83% 22.45% 6.52% 13.58% 5.19% -
  Horiz. % 133.77% 154.55% 155.84% 127.27% 119.48% 105.19% 100.00%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 15/12/11 28/09/11 21/06/11 15/03/11 15/12/10 28/09/10 23/06/10 -
Price 2.5100 2.1100 2.7000 2.6500 1.8900 1.8900 1.4500 -
P/RPS 0.63 0.56 0.73 0.75 0.55 0.59 0.47 21.51%
  QoQ % 12.50% -23.29% -2.67% 36.36% -6.78% 25.53% -
  Horiz. % 134.04% 119.15% 155.32% 159.57% 117.02% 125.53% 100.00%
P/EPS 6.54 5.88 7.72 7.91 5.99 6.75 5.51 12.07%
  QoQ % 11.22% -23.83% -2.40% 32.05% -11.26% 22.50% -
  Horiz. % 118.69% 106.72% 140.11% 143.56% 108.71% 122.50% 100.00%
EY 15.28 17.01 12.95 12.64 16.70 14.81 18.14 -10.78%
  QoQ % -10.17% 31.35% 2.45% -24.31% 12.76% -18.36% -
  Horiz. % 84.23% 93.77% 71.39% 69.68% 92.06% 81.64% 100.00%
DY 11.16 5.21 5.43 4.53 12.70 4.23 7.36 31.88%
  QoQ % 114.20% -4.05% 19.87% -64.33% 200.24% -42.53% -
  Horiz. % 151.63% 70.79% 73.78% 61.55% 172.55% 57.47% 100.00%
P/NAPS 1.11 0.97 1.27 1.31 0.94 0.98 0.77 27.53%
  QoQ % 14.43% -23.62% -3.05% 39.36% -4.08% 27.27% -
  Horiz. % 144.16% 125.97% 164.94% 170.13% 122.08% 127.27% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

1936 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.220.00 
 KOTRA 2.800.00 
 UCREST 0.1550.00 
 PUC 0.1750.00 
 WILLOW 0.480.00 
 EAH-WE 0.010.00 
 IRIS 0.290.00 
 TOPGLOV-C79 0.4250.00 
 SIMEPLT-CP 0.080.00 
 BTECH 0.3250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers