Highlights

[SCIENTX] QoQ Annualized Quarter Result on 2013-10-31 [#1]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 17-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Oct-2013  [#1]
Profit Trend QoQ -     6.43%    YoY -     17.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 1,590,472 1,566,761 1,496,602 1,459,244 1,229,045 1,143,736 1,025,400 34.10%
  QoQ % 1.51% 4.69% 2.56% 18.73% 7.46% 11.54% -
  Horiz. % 155.11% 152.80% 145.95% 142.31% 119.86% 111.54% 100.00%
PBT 186,266 173,670 164,352 151,104 142,980 137,017 129,048 27.80%
  QoQ % 7.25% 5.67% 8.77% 5.68% 4.35% 6.18% -
  Horiz. % 144.34% 134.58% 127.36% 117.09% 110.80% 106.18% 100.00%
Tax -34,765 -38,106 -35,336 -31,764 -30,483 -28,721 -26,498 19.90%
  QoQ % 8.77% -7.84% -11.25% -4.20% -6.13% -8.39% -
  Horiz. % 131.20% 143.81% 133.35% 119.87% 115.04% 108.39% 100.00%
NP 151,501 135,564 129,016 119,340 112,497 108,296 102,550 29.81%
  QoQ % 11.76% 5.08% 8.11% 6.08% 3.88% 5.60% -
  Horiz. % 147.73% 132.19% 125.81% 116.37% 109.70% 105.60% 100.00%
NP to SH 148,450 132,805 126,526 117,372 110,284 106,689 100,964 29.39%
  QoQ % 11.78% 4.96% 7.80% 6.43% 3.37% 5.67% -
  Horiz. % 147.03% 131.54% 125.32% 116.25% 109.23% 105.67% 100.00%
Tax Rate 18.66 % 21.94 % 21.50 % 21.02 % 21.32 % 20.96 % 20.53 % -6.18%
  QoQ % -14.95% 2.05% 2.28% -1.41% 1.72% 2.09% -
  Horiz. % 90.89% 106.87% 104.72% 102.39% 103.85% 102.09% 100.00%
Total Cost 1,438,971 1,431,197 1,367,586 1,339,904 1,116,548 1,035,440 922,850 34.58%
  QoQ % 0.54% 4.65% 2.07% 20.00% 7.83% 12.20% -
  Horiz. % 155.93% 155.08% 148.19% 145.19% 120.99% 112.20% 100.00%
Net Worth 712,170 685,551 650,098 636,833 613,649 584,913 556,849 17.88%
  QoQ % 3.88% 5.45% 2.08% 3.78% 4.91% 5.04% -
  Horiz. % 127.89% 123.11% 116.75% 114.36% 110.20% 105.04% 100.00%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 46,445 23,588 - - 56,179 20,070 - -
  QoQ % 96.90% 0.00% 0.00% 0.00% 179.91% 0.00% -
  Horiz. % 231.41% 117.53% 0.00% 0.00% 279.91% 100.00% -
Div Payout % 31.29 % 17.76 % - % - % 50.94 % 18.81 % - % -
  QoQ % 76.18% 0.00% 0.00% 0.00% 170.81% 0.00% -
  Horiz. % 166.35% 94.42% 0.00% 0.00% 270.81% 100.00% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 712,170 685,551 650,098 636,833 613,649 584,913 556,849 17.88%
  QoQ % 3.88% 5.45% 2.08% 3.78% 4.91% 5.04% -
  Horiz. % 127.89% 123.11% 116.75% 114.36% 110.20% 105.04% 100.00%
NOSH 221,171 221,145 221,121 221,122 216,073 215,041 215,000 1.91%
  QoQ % 0.01% 0.01% -0.00% 2.34% 0.48% 0.02% -
  Horiz. % 102.87% 102.86% 102.85% 102.85% 100.50% 100.02% 100.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 9.53 % 8.65 % 8.62 % 8.18 % 9.15 % 9.47 % 10.00 % -3.17%
  QoQ % 10.17% 0.35% 5.38% -10.60% -3.38% -5.30% -
  Horiz. % 95.30% 86.50% 86.20% 81.80% 91.50% 94.70% 100.00%
ROE 20.84 % 19.37 % 19.46 % 18.43 % 17.97 % 18.24 % 18.13 % 9.76%
  QoQ % 7.59% -0.46% 5.59% 2.56% -1.48% 0.61% -
  Horiz. % 114.95% 106.84% 107.34% 101.65% 99.12% 100.61% 100.00%
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 719.11 708.47 676.82 659.92 568.81 531.87 476.93 31.59%
  QoQ % 1.50% 4.68% 2.56% 16.02% 6.95% 11.52% -
  Horiz. % 150.78% 148.55% 141.91% 138.37% 119.26% 111.52% 100.00%
EPS 67.12 60.05 57.22 53.08 51.04 49.61 46.96 26.97%
  QoQ % 11.77% 4.95% 7.80% 4.00% 2.88% 5.64% -
  Horiz. % 142.93% 127.87% 121.85% 113.03% 108.69% 105.64% 100.00%
DPS 21.00 10.67 0.00 0.00 26.00 9.33 0.00 -
  QoQ % 96.81% 0.00% 0.00% 0.00% 178.67% 0.00% -
  Horiz. % 225.08% 114.36% 0.00% 0.00% 278.67% 100.00% -
NAPS 3.2200 3.1000 2.9400 2.8800 2.8400 2.7200 2.5900 15.67%
  QoQ % 3.87% 5.44% 2.08% 1.41% 4.41% 5.02% -
  Horiz. % 124.32% 119.69% 113.51% 111.20% 109.65% 105.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 308.67 304.07 290.45 283.20 238.53 221.97 199.01 34.10%
  QoQ % 1.51% 4.69% 2.56% 18.73% 7.46% 11.54% -
  Horiz. % 155.10% 152.79% 145.95% 142.30% 119.86% 111.54% 100.00%
EPS 28.81 25.77 24.56 22.78 21.40 20.71 19.59 29.41%
  QoQ % 11.80% 4.93% 7.81% 6.45% 3.33% 5.72% -
  Horiz. % 147.06% 131.55% 125.37% 116.28% 109.24% 105.72% 100.00%
DPS 9.01 4.58 0.00 0.00 10.90 3.90 0.00 -
  QoQ % 96.72% 0.00% 0.00% 0.00% 179.49% 0.00% -
  Horiz. % 231.03% 117.44% 0.00% 0.00% 279.49% 100.00% -
NAPS 1.3822 1.3305 1.2617 1.2359 1.1909 1.1352 1.0807 17.88%
  QoQ % 3.89% 5.45% 2.09% 3.78% 4.91% 5.04% -
  Horiz. % 127.90% 123.11% 116.75% 114.36% 110.20% 105.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 5.6900 5.8000 5.0000 5.6300 5.2900 3.5800 3.0200 -
P/RPS 0.79 0.82 0.74 0.85 0.93 0.67 0.63 16.33%
  QoQ % -3.66% 10.81% -12.94% -8.60% 38.81% 6.35% -
  Horiz. % 125.40% 130.16% 117.46% 134.92% 147.62% 106.35% 100.00%
P/EPS 8.48 9.66 8.74 10.61 10.36 7.22 6.43 20.32%
  QoQ % -12.22% 10.53% -17.62% 2.41% 43.49% 12.29% -
  Horiz. % 131.88% 150.23% 135.93% 165.01% 161.12% 112.29% 100.00%
EY 11.80 10.35 11.44 9.43 9.65 13.86 15.55 -16.85%
  QoQ % 14.01% -9.53% 21.31% -2.28% -30.38% -10.87% -
  Horiz. % 75.88% 66.56% 73.57% 60.64% 62.06% 89.13% 100.00%
DY 3.69 1.84 0.00 0.00 4.91 2.61 0.00 -
  QoQ % 100.54% 0.00% 0.00% 0.00% 88.12% 0.00% -
  Horiz. % 141.38% 70.50% 0.00% 0.00% 188.12% 100.00% -
P/NAPS 1.77 1.87 1.70 1.95 1.86 1.32 1.17 31.88%
  QoQ % -5.35% 10.00% -12.82% 4.84% 40.91% 12.82% -
  Horiz. % 151.28% 159.83% 145.30% 166.67% 158.97% 112.82% 100.00%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 24/09/14 19/06/14 20/03/14 17/12/13 26/09/13 25/06/13 27/03/13 -
Price 6.9500 5.8100 5.9200 5.6100 5.4600 5.0400 3.8100 -
P/RPS 0.97 0.82 0.87 0.85 0.96 0.95 0.80 13.75%
  QoQ % 18.29% -5.75% 2.35% -11.46% 1.05% 18.75% -
  Horiz. % 121.25% 102.50% 108.75% 106.25% 120.00% 118.75% 100.00%
P/EPS 10.35 9.67 10.35 10.57 10.70 10.16 8.11 17.71%
  QoQ % 7.03% -6.57% -2.08% -1.21% 5.31% 25.28% -
  Horiz. % 127.62% 119.24% 127.62% 130.33% 131.94% 125.28% 100.00%
EY 9.66 10.34 9.67 9.46 9.35 9.84 12.33 -15.05%
  QoQ % -6.58% 6.93% 2.22% 1.18% -4.98% -20.19% -
  Horiz. % 78.35% 83.86% 78.43% 76.72% 75.83% 79.81% 100.00%
DY 3.02 1.84 0.00 0.00 4.76 1.85 0.00 -
  QoQ % 64.13% 0.00% 0.00% 0.00% 157.30% 0.00% -
  Horiz. % 163.24% 99.46% 0.00% 0.00% 257.30% 100.00% -
P/NAPS 2.16 1.87 2.01 1.95 1.92 1.85 1.47 29.34%
  QoQ % 15.51% -6.97% 3.08% 1.56% 3.78% 25.85% -
  Horiz. % 146.94% 127.21% 136.73% 132.65% 130.61% 125.85% 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.
 


 

247  278  545  1142 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34+0.005 
 HSI-H6Q 0.295+0.03 
 HSI-C5J 0.25+0.005 
 ARMADA 0.210.00 
 LAMBO 0.065+0.005 
 SUMATEC 0.010.00 
 FOCUS 0.155+0.01 
 HSI-H8G 0.905-0.255 
 BJLAND 0.195+0.005 
 SAPNRG 0.315+0.005 
Partners & Brokers