Highlights

[SCIENTX] QoQ Annualized Quarter Result on 2011-10-31 [#1]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 15-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Oct-2011  [#1]
Profit Trend QoQ -     6.84%    YoY -     21.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 881,025 873,348 856,502 855,048 804,023 798,430 763,022 10.07%
  QoQ % 0.88% 1.97% 0.17% 6.35% 0.70% 4.64% -
  Horiz. % 115.47% 114.46% 112.25% 112.06% 105.37% 104.64% 100.00%
PBT 107,169 103,517 104,248 105,140 96,640 94,254 89,612 12.68%
  QoQ % 3.53% -0.70% -0.85% 8.80% 2.53% 5.18% -
  Horiz. % 119.59% 115.52% 116.33% 117.33% 107.84% 105.18% 100.00%
Tax -19,300 -19,913 -19,948 -19,580 -16,522 -16,480 -15,226 17.14%
  QoQ % 3.08% 0.17% -1.88% -18.51% -0.25% -8.24% -
  Horiz. % 126.76% 130.79% 131.01% 128.60% 108.51% 108.24% 100.00%
NP 87,869 83,604 84,300 85,560 80,118 77,774 74,386 11.76%
  QoQ % 5.10% -0.83% -1.47% 6.79% 3.01% 4.56% -
  Horiz. % 118.13% 112.39% 113.33% 115.02% 107.71% 104.56% 100.00%
NP to SH 83,917 80,704 81,634 82,532 77,246 75,292 72,162 10.59%
  QoQ % 3.98% -1.14% -1.09% 6.84% 2.60% 4.34% -
  Horiz. % 116.29% 111.84% 113.13% 114.37% 107.05% 104.34% 100.00%
Tax Rate 18.01 % 19.24 % 19.14 % 18.62 % 17.10 % 17.48 % 16.99 % 3.97%
  QoQ % -6.39% 0.52% 2.79% 8.89% -2.17% 2.88% -
  Horiz. % 106.00% 113.24% 112.65% 109.59% 100.65% 102.88% 100.00%
Total Cost 793,156 789,744 772,202 769,488 723,905 720,656 688,636 9.89%
  QoQ % 0.43% 2.27% 0.35% 6.30% 0.45% 4.65% -
  Horiz. % 115.18% 114.68% 112.14% 111.74% 105.12% 104.65% 100.00%
Net Worth 524,750 513,896 494,621 488,393 466,918 458,555 437,280 12.94%
  QoQ % 2.11% 3.90% 1.28% 4.60% 1.82% 4.87% -
  Horiz. % 120.00% 117.52% 113.11% 111.69% 106.78% 104.87% 100.00%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 27,957 20,068 30,107 60,242 23,668 31,574 25,849 5.37%
  QoQ % 39.31% -33.34% -50.02% 154.52% -25.04% 22.15% -
  Horiz. % 108.16% 77.64% 116.47% 233.05% 91.56% 122.15% 100.00%
Div Payout % 33.32 % 24.87 % 36.88 % 72.99 % 30.64 % 41.94 % 35.82 % -4.71%
  QoQ % 33.98% -32.57% -49.47% 138.22% -26.94% 17.09% -
  Horiz. % 93.02% 69.43% 102.96% 203.77% 85.54% 117.09% 100.00%
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 524,750 513,896 494,621 488,393 466,918 458,555 437,280 12.94%
  QoQ % 2.11% 3.90% 1.28% 4.60% 1.82% 4.87% -
  Horiz. % 120.00% 117.52% 113.11% 111.69% 106.78% 104.87% 100.00%
NOSH 215,061 215,019 215,052 215,151 215,169 215,284 215,408 -0.11%
  QoQ % 0.02% -0.02% -0.05% -0.01% -0.05% -0.06% -
  Horiz. % 99.84% 99.82% 99.83% 99.88% 99.89% 99.94% 100.00%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 9.97 % 9.57 % 9.84 % 10.01 % 9.96 % 9.74 % 9.75 % 1.50%
  QoQ % 4.18% -2.74% -1.70% 0.50% 2.26% -0.10% -
  Horiz. % 102.26% 98.15% 100.92% 102.67% 102.15% 99.90% 100.00%
ROE 15.99 % 15.70 % 16.50 % 16.90 % 16.54 % 16.42 % 16.50 % -2.07%
  QoQ % 1.85% -4.85% -2.37% 2.18% 0.73% -0.48% -
  Horiz. % 96.91% 95.15% 100.00% 102.42% 100.24% 99.52% 100.00%
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 409.66 406.17 398.28 397.42 373.67 370.87 354.22 10.19%
  QoQ % 0.86% 1.98% 0.22% 6.36% 0.75% 4.70% -
  Horiz. % 115.65% 114.67% 112.44% 112.20% 105.49% 104.70% 100.00%
EPS 39.02 37.53 37.96 38.36 35.90 34.97 33.50 10.71%
  QoQ % 3.97% -1.13% -1.04% 6.85% 2.66% 4.39% -
  Horiz. % 116.48% 112.03% 113.31% 114.51% 107.16% 104.39% 100.00%
DPS 13.00 9.33 14.00 28.00 11.00 14.67 12.00 5.49%
  QoQ % 39.34% -33.36% -50.00% 154.55% -25.02% 22.25% -
  Horiz. % 108.33% 77.75% 116.67% 233.33% 91.67% 122.25% 100.00%
NAPS 2.4400 2.3900 2.3000 2.2700 2.1700 2.1300 2.0300 13.06%
  QoQ % 2.09% 3.91% 1.32% 4.61% 1.88% 4.93% -
  Horiz. % 120.20% 117.73% 113.30% 111.82% 106.90% 104.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 170.78 169.29 166.03 165.75 155.86 154.77 147.91 10.07%
  QoQ % 0.88% 1.96% 0.17% 6.35% 0.70% 4.64% -
  Horiz. % 115.46% 114.45% 112.25% 112.06% 105.37% 104.64% 100.00%
EPS 16.27 15.64 15.82 16.00 14.97 14.59 13.99 10.60%
  QoQ % 4.03% -1.14% -1.13% 6.88% 2.60% 4.29% -
  Horiz. % 116.30% 111.79% 113.08% 114.37% 107.01% 104.29% 100.00%
DPS 5.42 3.89 5.84 11.68 4.59 6.12 5.01 5.39%
  QoQ % 39.33% -33.39% -50.00% 154.47% -25.00% 22.16% -
  Horiz. % 108.18% 77.64% 116.57% 233.13% 91.62% 122.16% 100.00%
NAPS 1.0172 0.9962 0.9588 0.9467 0.9051 0.8889 0.8476 12.94%
  QoQ % 2.11% 3.90% 1.28% 4.60% 1.82% 4.87% -
  Horiz. % 120.01% 117.53% 113.12% 111.69% 106.78% 104.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 2.4000 2.3300 2.5300 2.3400 2.5800 2.5500 1.9800 -
P/RPS 0.59 0.57 0.64 0.59 0.69 0.69 0.56 3.54%
  QoQ % 3.51% -10.94% 8.47% -14.49% 0.00% 23.21% -
  Horiz. % 105.36% 101.79% 114.29% 105.36% 123.21% 123.21% 100.00%
P/EPS 6.15 6.21 6.66 6.10 7.19 7.29 5.91 2.69%
  QoQ % -0.97% -6.76% 9.18% -15.16% -1.37% 23.35% -
  Horiz. % 104.06% 105.08% 112.69% 103.21% 121.66% 123.35% 100.00%
EY 16.26 16.11 15.00 16.39 13.91 13.72 16.92 -2.62%
  QoQ % 0.93% 7.40% -8.48% 17.83% 1.38% -18.91% -
  Horiz. % 96.10% 95.21% 88.65% 96.87% 82.21% 81.09% 100.00%
DY 5.42 4.01 5.53 11.97 4.26 5.75 6.06 -7.18%
  QoQ % 35.16% -27.49% -53.80% 180.99% -25.91% -5.12% -
  Horiz. % 89.44% 66.17% 91.25% 197.52% 70.30% 94.88% 100.00%
P/NAPS 0.98 0.97 1.10 1.03 1.19 1.20 0.98 -
  QoQ % 1.03% -11.82% 6.80% -13.45% -0.83% 22.45% -
  Horiz. % 100.00% 98.98% 112.24% 105.10% 121.43% 122.45% 100.00%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 18/09/12 26/06/12 21/03/12 15/12/11 28/09/11 21/06/11 15/03/11 -
Price 2.4500 2.4000 2.5100 2.5100 2.1100 2.7000 2.6500 -
P/RPS 0.60 0.59 0.63 0.63 0.56 0.73 0.75 -13.83%
  QoQ % 1.69% -6.35% 0.00% 12.50% -23.29% -2.67% -
  Horiz. % 80.00% 78.67% 84.00% 84.00% 74.67% 97.33% 100.00%
P/EPS 6.28 6.39 6.61 6.54 5.88 7.72 7.91 -14.27%
  QoQ % -1.72% -3.33% 1.07% 11.22% -23.83% -2.40% -
  Horiz. % 79.39% 80.78% 83.57% 82.68% 74.34% 97.60% 100.00%
EY 15.93 15.64 15.12 15.28 17.01 12.95 12.64 16.69%
  QoQ % 1.85% 3.44% -1.05% -10.17% 31.35% 2.45% -
  Horiz. % 126.03% 123.73% 119.62% 120.89% 134.57% 102.45% 100.00%
DY 5.31 3.89 5.58 11.16 5.21 5.43 4.53 11.18%
  QoQ % 36.50% -30.29% -50.00% 114.20% -4.05% 19.87% -
  Horiz. % 117.22% 85.87% 123.18% 246.36% 115.01% 119.87% 100.00%
P/NAPS 1.00 1.00 1.09 1.11 0.97 1.27 1.31 -16.49%
  QoQ % 0.00% -8.26% -1.80% 14.43% -23.62% -3.05% -
  Horiz. % 76.34% 76.34% 83.21% 84.73% 74.05% 96.95% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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