Highlights

[SCIENTX] QoQ Quarter Result on 2012-04-30 [#3]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 26-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 30-Apr-2012  [#3]
Profit Trend QoQ -     -2.34%    YoY -     -3.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 271,084 241,616 226,014 226,760 214,489 213,762 205,200 20.30%
  QoQ % 12.20% 6.90% -0.33% 5.72% 0.34% 4.17% -
  Horiz. % 132.11% 117.75% 110.14% 110.51% 104.53% 104.17% 100.00%
PBT 33,195 31,329 29,531 25,514 25,839 26,285 25,950 17.75%
  QoQ % 5.96% 6.09% 15.74% -1.26% -1.70% 1.29% -
  Horiz. % 127.92% 120.73% 113.80% 98.32% 99.57% 101.29% 100.00%
Tax -7,196 -6,053 -4,365 -4,961 -5,079 -4,895 -4,162 43.82%
  QoQ % -18.88% -38.67% 12.01% 2.32% -3.76% -17.61% -
  Horiz. % 172.90% 145.43% 104.88% 119.20% 122.03% 117.61% 100.00%
NP 25,999 25,276 25,166 20,553 20,760 21,390 21,788 12.44%
  QoQ % 2.86% 0.44% 22.44% -1.00% -2.95% -1.83% -
  Horiz. % 119.33% 116.01% 115.50% 94.33% 95.28% 98.17% 100.00%
NP to SH 25,607 24,875 23,389 19,711 20,184 20,633 20,777 14.88%
  QoQ % 2.94% 6.35% 18.66% -2.34% -2.18% -0.69% -
  Horiz. % 123.25% 119.72% 112.57% 94.87% 97.15% 99.31% 100.00%
Tax Rate 21.68 % 19.32 % 14.78 % 19.44 % 19.66 % 18.62 % 16.04 % 22.13%
  QoQ % 12.22% 30.72% -23.97% -1.12% 5.59% 16.08% -
  Horiz. % 135.16% 120.45% 92.14% 121.20% 122.57% 116.08% 100.00%
Total Cost 245,085 216,340 200,848 206,207 193,729 192,372 183,412 21.21%
  QoQ % 13.29% 7.71% -2.60% 6.44% 0.71% 4.89% -
  Horiz. % 133.63% 117.95% 109.51% 112.43% 105.63% 104.89% 100.00%
Net Worth 556,860 550,388 524,532 513,732 494,389 488,393 466,729 12.43%
  QoQ % 1.18% 4.93% 2.10% 3.91% 1.23% 4.64% -
  Horiz. % 119.31% 117.92% 112.38% 110.07% 105.93% 104.64% 100.00%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - 12,898 - - 15,060 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 85.64% 0.00% 0.00% 100.00% -
Div Payout % - % - % 55.15 % - % - % 72.99 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.56% 0.00% 0.00% 100.00% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 556,860 550,388 524,532 513,732 494,389 488,393 466,729 12.43%
  QoQ % 1.18% 4.93% 2.10% 3.91% 1.23% 4.64% -
  Horiz. % 119.31% 117.92% 112.38% 110.07% 105.93% 104.64% 100.00%
NOSH 215,004 214,995 214,972 214,950 214,952 215,151 215,082 -0.02%
  QoQ % 0.00% 0.01% 0.01% -0.00% -0.09% 0.03% -
  Horiz. % 99.96% 99.96% 99.95% 99.94% 99.94% 100.03% 100.00%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 9.59 % 10.46 % 11.13 % 9.06 % 9.68 % 10.01 % 10.62 % -6.55%
  QoQ % -8.32% -6.02% 22.85% -6.40% -3.30% -5.74% -
  Horiz. % 90.30% 98.49% 104.80% 85.31% 91.15% 94.26% 100.00%
ROE 4.60 % 4.52 % 4.46 % 3.84 % 4.08 % 4.22 % 4.45 % 2.22%
  QoQ % 1.77% 1.35% 16.15% -5.88% -3.32% -5.17% -
  Horiz. % 103.37% 101.57% 100.22% 86.29% 91.69% 94.83% 100.00%
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 126.08 112.38 105.14 105.49 99.78 99.35 95.41 20.32%
  QoQ % 12.19% 6.89% -0.33% 5.72% 0.43% 4.13% -
  Horiz. % 132.15% 117.79% 110.20% 110.56% 104.58% 104.13% 100.00%
EPS 11.91 11.57 10.88 9.17 9.39 9.59 9.66 14.91%
  QoQ % 2.94% 6.34% 18.65% -2.34% -2.09% -0.72% -
  Horiz. % 123.29% 119.77% 112.63% 94.93% 97.20% 99.28% 100.00%
DPS 0.00 0.00 6.00 0.00 0.00 7.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 85.71% 0.00% 0.00% 100.00% -
NAPS 2.5900 2.5600 2.4400 2.3900 2.3000 2.2700 2.1700 12.46%
  QoQ % 1.17% 4.92% 2.09% 3.91% 1.32% 4.61% -
  Horiz. % 119.35% 117.97% 112.44% 110.14% 105.99% 104.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 52.61 46.89 43.86 44.01 41.63 41.49 39.82 20.30%
  QoQ % 12.20% 6.91% -0.34% 5.72% 0.34% 4.19% -
  Horiz. % 132.12% 117.75% 110.15% 110.52% 104.55% 104.19% 100.00%
EPS 4.97 4.83 4.54 3.83 3.92 4.00 4.03 14.93%
  QoQ % 2.90% 6.39% 18.54% -2.30% -2.00% -0.74% -
  Horiz. % 123.33% 119.85% 112.66% 95.04% 97.27% 99.26% 100.00%
DPS 0.00 0.00 2.50 0.00 0.00 2.92 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 85.62% 0.00% 0.00% 100.00% -
NAPS 1.0807 1.0682 1.0180 0.9970 0.9595 0.9479 0.9058 12.43%
  QoQ % 1.17% 4.93% 2.11% 3.91% 1.22% 4.65% -
  Horiz. % 119.31% 117.93% 112.39% 110.07% 105.93% 104.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 3.0200 3.2100 2.4000 2.3300 2.5300 2.3400 2.5800 -
P/RPS 2.40 2.86 2.28 2.21 2.54 2.36 2.70 -7.52%
  QoQ % -16.08% 25.44% 3.17% -12.99% 7.63% -12.59% -
  Horiz. % 88.89% 105.93% 84.44% 81.85% 94.07% 87.41% 100.00%
P/EPS 25.36 27.74 22.06 25.41 26.94 24.40 26.71 -3.38%
  QoQ % -8.58% 25.75% -13.18% -5.68% 10.41% -8.65% -
  Horiz. % 94.95% 103.86% 82.59% 95.13% 100.86% 91.35% 100.00%
EY 3.94 3.60 4.53 3.94 3.71 4.10 3.74 3.52%
  QoQ % 9.44% -20.53% 14.97% 6.20% -9.51% 9.63% -
  Horiz. % 105.35% 96.26% 121.12% 105.35% 99.20% 109.63% 100.00%
DY 0.00 0.00 2.50 0.00 0.00 2.99 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 83.61% 0.00% 0.00% 100.00% -
P/NAPS 1.17 1.25 0.98 0.97 1.10 1.03 1.19 -1.12%
  QoQ % -6.40% 27.55% 1.03% -11.82% 6.80% -13.45% -
  Horiz. % 98.32% 105.04% 82.35% 81.51% 92.44% 86.55% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 19/12/12 18/09/12 26/06/12 21/03/12 15/12/11 28/09/11 -
Price 3.8100 3.0500 2.4500 2.4000 2.5100 2.5100 2.1100 -
P/RPS 3.02 2.71 2.33 2.28 2.52 2.53 2.21 23.03%
  QoQ % 11.44% 16.31% 2.19% -9.52% -0.40% 14.48% -
  Horiz. % 136.65% 122.62% 105.43% 103.17% 114.03% 114.48% 100.00%
P/EPS 31.99 26.36 22.52 26.17 26.73 26.17 21.84 28.83%
  QoQ % 21.36% 17.05% -13.95% -2.10% 2.14% 19.83% -
  Horiz. % 146.47% 120.70% 103.11% 119.83% 122.39% 119.83% 100.00%
EY 3.13 3.79 4.44 3.82 3.74 3.82 4.58 -22.32%
  QoQ % -17.41% -14.64% 16.23% 2.14% -2.09% -16.59% -
  Horiz. % 68.34% 82.75% 96.94% 83.41% 81.66% 83.41% 100.00%
DY 0.00 0.00 2.45 0.00 0.00 2.79 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 87.81% 0.00% 0.00% 100.00% -
P/NAPS 1.47 1.19 1.00 1.00 1.09 1.11 0.97 31.77%
  QoQ % 23.53% 19.00% 0.00% -8.26% -1.80% 14.43% -
  Horiz. % 151.55% 122.68% 103.09% 103.09% 112.37% 114.43% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
6. Dr M can restore economy in two years, says Anwar save malaysia!!!
7. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 浅谈 ARBB(7181)的“价值炸弹?” - Part 2 12invest Sharing
Partners & Brokers