Highlights

[SCIENTX] QoQ Annualized Quarter Result on 2014-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 20-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Jan-2014  [#2]
Profit Trend QoQ -     7.80%    YoY -     25.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 1,724,284 1,590,472 1,566,761 1,496,602 1,459,244 1,229,045 1,143,736 31.38%
  QoQ % 8.41% 1.51% 4.69% 2.56% 18.73% 7.46% -
  Horiz. % 150.76% 139.06% 136.99% 130.85% 127.59% 107.46% 100.00%
PBT 160,652 186,266 173,670 164,352 151,104 142,980 137,017 11.16%
  QoQ % -13.75% 7.25% 5.67% 8.77% 5.68% 4.35% -
  Horiz. % 117.25% 135.94% 126.75% 119.95% 110.28% 104.35% 100.00%
Tax -35,884 -34,765 -38,106 -35,336 -31,764 -30,483 -28,721 15.95%
  QoQ % -3.22% 8.77% -7.84% -11.25% -4.20% -6.13% -
  Horiz. % 124.94% 121.04% 132.68% 123.03% 110.59% 106.13% 100.00%
NP 124,768 151,501 135,564 129,016 119,340 112,497 108,296 9.87%
  QoQ % -17.65% 11.76% 5.08% 8.11% 6.08% 3.88% -
  Horiz. % 115.21% 139.90% 125.18% 119.13% 110.20% 103.88% 100.00%
NP to SH 121,068 148,450 132,805 126,526 117,372 110,284 106,689 8.77%
  QoQ % -18.45% 11.78% 4.96% 7.80% 6.43% 3.37% -
  Horiz. % 113.48% 139.14% 124.48% 118.59% 110.01% 103.37% 100.00%
Tax Rate 22.34 % 18.66 % 21.94 % 21.50 % 21.02 % 21.32 % 20.96 % 4.33%
  QoQ % 19.72% -14.95% 2.05% 2.28% -1.41% 1.72% -
  Horiz. % 106.58% 89.03% 104.68% 102.58% 100.29% 101.72% 100.00%
Total Cost 1,599,516 1,438,971 1,431,197 1,367,586 1,339,904 1,116,548 1,035,440 33.53%
  QoQ % 11.16% 0.54% 4.65% 2.07% 20.00% 7.83% -
  Horiz. % 154.48% 138.97% 138.22% 132.08% 129.40% 107.83% 100.00%
Net Worth 767,176 712,170 685,551 650,098 636,833 613,649 584,913 19.76%
  QoQ % 7.72% 3.88% 5.45% 2.08% 3.78% 4.91% -
  Horiz. % 131.16% 121.76% 117.21% 111.14% 108.88% 104.91% 100.00%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - 46,445 23,588 - - 56,179 20,070 -
  QoQ % 0.00% 96.90% 0.00% 0.00% 0.00% 179.91% -
  Horiz. % 0.00% 231.41% 117.53% 0.00% 0.00% 279.91% 100.00%
Div Payout % - % 31.29 % 17.76 % - % - % 50.94 % 18.81 % -
  QoQ % 0.00% 76.18% 0.00% 0.00% 0.00% 170.81% -
  Horiz. % 0.00% 166.35% 94.42% 0.00% 0.00% 270.81% 100.00%
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 767,176 712,170 685,551 650,098 636,833 613,649 584,913 19.76%
  QoQ % 7.72% 3.88% 5.45% 2.08% 3.78% 4.91% -
  Horiz. % 131.16% 121.76% 117.21% 111.14% 108.88% 104.91% 100.00%
NOSH 221,088 221,171 221,145 221,121 221,122 216,073 215,041 1.86%
  QoQ % -0.04% 0.01% 0.01% -0.00% 2.34% 0.48% -
  Horiz. % 102.81% 102.85% 102.84% 102.83% 102.83% 100.48% 100.00%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 7.24 % 9.53 % 8.65 % 8.62 % 8.18 % 9.15 % 9.47 % -16.35%
  QoQ % -24.03% 10.17% 0.35% 5.38% -10.60% -3.38% -
  Horiz. % 76.45% 100.63% 91.34% 91.02% 86.38% 96.62% 100.00%
ROE 15.78 % 20.84 % 19.37 % 19.46 % 18.43 % 17.97 % 18.24 % -9.18%
  QoQ % -24.28% 7.59% -0.46% 5.59% 2.56% -1.48% -
  Horiz. % 86.51% 114.25% 106.20% 106.69% 101.04% 98.52% 100.00%
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 779.91 719.11 708.47 676.82 659.92 568.81 531.87 28.98%
  QoQ % 8.45% 1.50% 4.68% 2.56% 16.02% 6.95% -
  Horiz. % 146.64% 135.20% 133.20% 127.25% 124.08% 106.95% 100.00%
EPS 54.76 67.12 60.05 57.22 53.08 51.04 49.61 6.79%
  QoQ % -18.41% 11.77% 4.95% 7.80% 4.00% 2.88% -
  Horiz. % 110.38% 135.30% 121.04% 115.34% 106.99% 102.88% 100.00%
DPS 0.00 21.00 10.67 0.00 0.00 26.00 9.33 -
  QoQ % 0.00% 96.81% 0.00% 0.00% 0.00% 178.67% -
  Horiz. % 0.00% 225.08% 114.36% 0.00% 0.00% 278.67% 100.00%
NAPS 3.4700 3.2200 3.1000 2.9400 2.8800 2.8400 2.7200 17.57%
  QoQ % 7.76% 3.87% 5.44% 2.08% 1.41% 4.41% -
  Horiz. % 127.57% 118.38% 113.97% 108.09% 105.88% 104.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,864
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 333.60 307.72 303.13 289.55 282.33 237.79 221.28 31.38%
  QoQ % 8.41% 1.51% 4.69% 2.56% 18.73% 7.46% -
  Horiz. % 150.76% 139.06% 136.99% 130.85% 127.59% 107.46% 100.00%
EPS 23.42 28.72 25.69 24.48 22.71 21.34 20.64 8.76%
  QoQ % -18.45% 11.79% 4.94% 7.79% 6.42% 3.39% -
  Horiz. % 113.47% 139.15% 124.47% 118.60% 110.03% 103.39% 100.00%
DPS 0.00 8.99 4.56 0.00 0.00 10.87 3.88 -
  QoQ % 0.00% 97.15% 0.00% 0.00% 0.00% 180.15% -
  Horiz. % 0.00% 231.70% 117.53% 0.00% 0.00% 280.15% 100.00%
NAPS 1.4843 1.3779 1.3264 1.2578 1.2321 1.1873 1.1317 19.76%
  QoQ % 7.72% 3.88% 5.45% 2.09% 3.77% 4.91% -
  Horiz. % 131.16% 121.75% 117.20% 111.14% 108.87% 104.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 7.1500 5.6900 5.8000 5.0000 5.6300 5.2900 3.5800 -
P/RPS 0.92 0.79 0.82 0.74 0.85 0.93 0.67 23.47%
  QoQ % 16.46% -3.66% 10.81% -12.94% -8.60% 38.81% -
  Horiz. % 137.31% 117.91% 122.39% 110.45% 126.87% 138.81% 100.00%
P/EPS 13.06 8.48 9.66 8.74 10.61 10.36 7.22 48.30%
  QoQ % 54.01% -12.22% 10.53% -17.62% 2.41% 43.49% -
  Horiz. % 180.89% 117.45% 133.80% 121.05% 146.95% 143.49% 100.00%
EY 7.66 11.80 10.35 11.44 9.43 9.65 13.86 -32.58%
  QoQ % -35.08% 14.01% -9.53% 21.31% -2.28% -30.38% -
  Horiz. % 55.27% 85.14% 74.68% 82.54% 68.04% 69.62% 100.00%
DY 0.00 3.69 1.84 0.00 0.00 4.91 2.61 -
  QoQ % 0.00% 100.54% 0.00% 0.00% 0.00% 88.12% -
  Horiz. % 0.00% 141.38% 70.50% 0.00% 0.00% 188.12% 100.00%
P/NAPS 2.06 1.77 1.87 1.70 1.95 1.86 1.32 34.43%
  QoQ % 16.38% -5.35% 10.00% -12.82% 4.84% 40.91% -
  Horiz. % 156.06% 134.09% 141.67% 128.79% 147.73% 140.91% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 17/12/14 24/09/14 19/06/14 20/03/14 17/12/13 26/09/13 25/06/13 -
Price 6.8400 6.9500 5.8100 5.9200 5.6100 5.4600 5.0400 -
P/RPS 0.88 0.97 0.82 0.87 0.85 0.96 0.95 -4.96%
  QoQ % -9.28% 18.29% -5.75% 2.35% -11.46% 1.05% -
  Horiz. % 92.63% 102.11% 86.32% 91.58% 89.47% 101.05% 100.00%
P/EPS 12.49 10.35 9.67 10.35 10.57 10.70 10.16 14.71%
  QoQ % 20.68% 7.03% -6.57% -2.08% -1.21% 5.31% -
  Horiz. % 122.93% 101.87% 95.18% 101.87% 104.04% 105.31% 100.00%
EY 8.01 9.66 10.34 9.67 9.46 9.35 9.84 -12.79%
  QoQ % -17.08% -6.58% 6.93% 2.22% 1.18% -4.98% -
  Horiz. % 81.40% 98.17% 105.08% 98.27% 96.14% 95.02% 100.00%
DY 0.00 3.02 1.84 0.00 0.00 4.76 1.85 -
  QoQ % 0.00% 64.13% 0.00% 0.00% 0.00% 157.30% -
  Horiz. % 0.00% 163.24% 99.46% 0.00% 0.00% 257.30% 100.00%
P/NAPS 1.97 2.16 1.87 2.01 1.95 1.92 1.85 4.27%
  QoQ % -8.80% 15.51% -6.97% 3.08% 1.56% 3.78% -
  Horiz. % 106.49% 116.76% 101.08% 108.65% 105.41% 103.78% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS