Highlights

[SCIENTX] QoQ Annualized Quarter Result on 2012-10-31 [#1]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 19-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Oct-2012  [#1]
Profit Trend QoQ -     18.57%    YoY -     20.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 1,229,045 1,143,736 1,025,400 966,464 881,025 873,348 856,502 27.25%
  QoQ % 7.46% 11.54% 6.10% 9.70% 0.88% 1.97% -
  Horiz. % 143.50% 133.54% 119.72% 112.84% 102.86% 101.97% 100.00%
PBT 142,980 137,017 129,048 125,316 107,169 103,517 104,248 23.47%
  QoQ % 4.35% 6.18% 2.98% 16.93% 3.53% -0.70% -
  Horiz. % 137.15% 131.43% 123.79% 120.21% 102.80% 99.30% 100.00%
Tax -30,483 -28,721 -26,498 -24,212 -19,300 -19,913 -19,948 32.70%
  QoQ % -6.13% -8.39% -9.44% -25.45% 3.08% 0.17% -
  Horiz. % 152.81% 143.98% 132.84% 121.38% 96.75% 99.83% 100.00%
NP 112,497 108,296 102,550 101,104 87,869 83,604 84,300 21.23%
  QoQ % 3.88% 5.60% 1.43% 15.06% 5.10% -0.83% -
  Horiz. % 133.45% 128.47% 121.65% 119.93% 104.23% 99.17% 100.00%
NP to SH 110,284 106,689 100,964 99,500 83,917 80,704 81,634 22.23%
  QoQ % 3.37% 5.67% 1.47% 18.57% 3.98% -1.14% -
  Horiz. % 135.10% 130.69% 123.68% 121.89% 102.80% 98.86% 100.00%
Tax Rate 21.32 % 20.96 % 20.53 % 19.32 % 18.01 % 19.24 % 19.14 % 7.46%
  QoQ % 1.72% 2.09% 6.26% 7.27% -6.39% 0.52% -
  Horiz. % 111.39% 109.51% 107.26% 100.94% 94.10% 100.52% 100.00%
Total Cost 1,116,548 1,035,440 922,850 865,360 793,156 789,744 772,202 27.90%
  QoQ % 7.83% 12.20% 6.64% 9.10% 0.43% 2.27% -
  Horiz. % 144.59% 134.09% 119.51% 112.06% 102.71% 102.27% 100.00%
Net Worth 613,649 584,913 556,849 550,388 524,750 513,896 494,621 15.48%
  QoQ % 4.91% 5.04% 1.17% 4.89% 2.11% 3.90% -
  Horiz. % 124.06% 118.25% 112.58% 111.27% 106.09% 103.90% 100.00%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 56,179 20,070 - - 27,957 20,068 30,107 51.62%
  QoQ % 179.91% 0.00% 0.00% 0.00% 39.31% -33.34% -
  Horiz. % 186.60% 66.66% 0.00% 0.00% 92.86% 66.66% 100.00%
Div Payout % 50.94 % 18.81 % - % - % 33.32 % 24.87 % 36.88 % 24.05%
  QoQ % 170.81% 0.00% 0.00% 0.00% 33.98% -32.57% -
  Horiz. % 138.12% 51.00% 0.00% 0.00% 90.35% 67.43% 100.00%
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 613,649 584,913 556,849 550,388 524,750 513,896 494,621 15.48%
  QoQ % 4.91% 5.04% 1.17% 4.89% 2.11% 3.90% -
  Horiz. % 124.06% 118.25% 112.58% 111.27% 106.09% 103.90% 100.00%
NOSH 216,073 215,041 215,000 214,995 215,061 215,019 215,052 0.32%
  QoQ % 0.48% 0.02% 0.00% -0.03% 0.02% -0.02% -
  Horiz. % 100.47% 99.99% 99.98% 99.97% 100.00% 99.98% 100.00%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 9.15 % 9.47 % 10.00 % 10.46 % 9.97 % 9.57 % 9.84 % -4.74%
  QoQ % -3.38% -5.30% -4.40% 4.91% 4.18% -2.74% -
  Horiz. % 92.99% 96.24% 101.63% 106.30% 101.32% 97.26% 100.00%
ROE 17.97 % 18.24 % 18.13 % 18.08 % 15.99 % 15.70 % 16.50 % 5.86%
  QoQ % -1.48% 0.61% 0.28% 13.07% 1.85% -4.85% -
  Horiz. % 108.91% 110.55% 109.88% 109.58% 96.91% 95.15% 100.00%
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 568.81 531.87 476.93 449.53 409.66 406.17 398.28 26.85%
  QoQ % 6.95% 11.52% 6.10% 9.73% 0.86% 1.98% -
  Horiz. % 142.82% 133.54% 119.75% 112.87% 102.86% 101.98% 100.00%
EPS 51.04 49.61 46.96 46.28 39.02 37.53 37.96 21.84%
  QoQ % 2.88% 5.64% 1.47% 18.61% 3.97% -1.13% -
  Horiz. % 134.46% 130.69% 123.71% 121.92% 102.79% 98.87% 100.00%
DPS 26.00 9.33 0.00 0.00 13.00 9.33 14.00 51.15%
  QoQ % 178.67% 0.00% 0.00% 0.00% 39.34% -33.36% -
  Horiz. % 185.71% 66.64% 0.00% 0.00% 92.86% 66.64% 100.00%
NAPS 2.8400 2.7200 2.5900 2.5600 2.4400 2.3900 2.3000 15.11%
  QoQ % 4.41% 5.02% 1.17% 4.92% 2.09% 3.91% -
  Horiz. % 123.48% 118.26% 112.61% 111.30% 106.09% 103.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 238.24 221.71 198.77 187.34 170.78 169.29 166.03 27.25%
  QoQ % 7.46% 11.54% 6.10% 9.70% 0.88% 1.96% -
  Horiz. % 143.49% 133.54% 119.72% 112.84% 102.86% 101.96% 100.00%
EPS 21.38 20.68 19.57 19.29 16.27 15.64 15.82 22.26%
  QoQ % 3.38% 5.67% 1.45% 18.56% 4.03% -1.14% -
  Horiz. % 135.15% 130.72% 123.70% 121.93% 102.84% 98.86% 100.00%
DPS 10.89 3.89 0.00 0.00 5.42 3.89 5.84 51.56%
  QoQ % 179.95% 0.00% 0.00% 0.00% 39.33% -33.39% -
  Horiz. % 186.47% 66.61% 0.00% 0.00% 92.81% 66.61% 100.00%
NAPS 1.1895 1.1338 1.0794 1.0669 1.0172 0.9962 0.9588 15.47%
  QoQ % 4.91% 5.04% 1.17% 4.89% 2.11% 3.90% -
  Horiz. % 124.06% 118.25% 112.58% 111.27% 106.09% 103.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 5.2900 3.5800 3.0200 3.2100 2.4000 2.3300 2.5300 -
P/RPS 0.93 0.67 0.63 0.71 0.59 0.57 0.64 28.32%
  QoQ % 38.81% 6.35% -11.27% 20.34% 3.51% -10.94% -
  Horiz. % 145.31% 104.69% 98.44% 110.94% 92.19% 89.06% 100.00%
P/EPS 10.36 7.22 6.43 6.94 6.15 6.21 6.66 34.29%
  QoQ % 43.49% 12.29% -7.35% 12.85% -0.97% -6.76% -
  Horiz. % 155.56% 108.41% 96.55% 104.20% 92.34% 93.24% 100.00%
EY 9.65 13.86 15.55 14.42 16.26 16.11 15.00 -25.50%
  QoQ % -30.38% -10.87% 7.84% -11.32% 0.93% 7.40% -
  Horiz. % 64.33% 92.40% 103.67% 96.13% 108.40% 107.40% 100.00%
DY 4.91 2.61 0.00 0.00 5.42 4.01 5.53 -7.63%
  QoQ % 88.12% 0.00% 0.00% 0.00% 35.16% -27.49% -
  Horiz. % 88.79% 47.20% 0.00% 0.00% 98.01% 72.51% 100.00%
P/NAPS 1.86 1.32 1.17 1.25 0.98 0.97 1.10 41.98%
  QoQ % 40.91% 12.82% -6.40% 27.55% 1.03% -11.82% -
  Horiz. % 169.09% 120.00% 106.36% 113.64% 89.09% 88.18% 100.00%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 26/09/13 25/06/13 27/03/13 19/12/12 18/09/12 26/06/12 21/03/12 -
Price 5.4600 5.0400 3.8100 3.0500 2.4500 2.4000 2.5100 -
P/RPS 0.96 0.95 0.80 0.68 0.60 0.59 0.63 32.45%
  QoQ % 1.05% 18.75% 17.65% 13.33% 1.69% -6.35% -
  Horiz. % 152.38% 150.79% 126.98% 107.94% 95.24% 93.65% 100.00%
P/EPS 10.70 10.16 8.11 6.59 6.28 6.39 6.61 37.91%
  QoQ % 5.31% 25.28% 23.07% 4.94% -1.72% -3.33% -
  Horiz. % 161.88% 153.71% 122.69% 99.70% 95.01% 96.67% 100.00%
EY 9.35 9.84 12.33 15.17 15.93 15.64 15.12 -27.44%
  QoQ % -4.98% -20.19% -18.72% -4.77% 1.85% 3.44% -
  Horiz. % 61.84% 65.08% 81.55% 100.33% 105.36% 103.44% 100.00%
DY 4.76 1.85 0.00 0.00 5.31 3.89 5.58 -10.06%
  QoQ % 157.30% 0.00% 0.00% 0.00% 36.50% -30.29% -
  Horiz. % 85.30% 33.15% 0.00% 0.00% 95.16% 69.71% 100.00%
P/NAPS 1.92 1.85 1.47 1.19 1.00 1.00 1.09 45.90%
  QoQ % 3.78% 25.85% 23.53% 19.00% 0.00% -8.26% -
  Horiz. % 176.15% 169.72% 134.86% 109.17% 91.74% 91.74% 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
 
 

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