Highlights

[SCIENTX] QoQ Quarter Result on 2013-04-30 [#3]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 25-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 30-Apr-2013  [#3]
Profit Trend QoQ -     15.34%    YoY -     49.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 383,490 364,811 371,243 345,102 271,084 241,616 226,014 42.12%
  QoQ % 5.12% -1.73% 7.57% 27.30% 12.20% 6.90% -
  Horiz. % 169.68% 161.41% 164.26% 152.69% 119.94% 106.90% 100.00%
PBT 44,400 37,776 40,217 38,239 33,195 31,329 29,531 31.14%
  QoQ % 17.53% -6.07% 5.17% 15.20% 5.96% 6.09% -
  Horiz. % 150.35% 127.92% 136.19% 129.49% 112.41% 106.09% 100.00%
Tax -9,727 -7,941 -8,942 -8,292 -7,196 -6,053 -4,365 70.36%
  QoQ % -22.49% 11.19% -7.84% -15.23% -18.88% -38.67% -
  Horiz. % 222.84% 181.92% 204.86% 189.97% 164.86% 138.67% 100.00%
NP 34,673 29,835 31,275 29,947 25,999 25,276 25,166 23.75%
  QoQ % 16.22% -4.60% 4.43% 15.19% 2.86% 0.44% -
  Horiz. % 137.78% 118.55% 124.27% 119.00% 103.31% 100.44% 100.00%
NP to SH 33,920 29,343 30,267 29,535 25,607 24,875 23,389 28.04%
  QoQ % 15.60% -3.05% 2.48% 15.34% 2.94% 6.35% -
  Horiz. % 145.03% 125.46% 129.41% 126.28% 109.48% 106.35% 100.00%
Tax Rate 21.91 % 21.02 % 22.23 % 21.68 % 21.68 % 19.32 % 14.78 % 29.92%
  QoQ % 4.23% -5.44% 2.54% 0.00% 12.22% 30.72% -
  Horiz. % 148.24% 142.22% 150.41% 146.68% 146.68% 130.72% 100.00%
Total Cost 348,817 334,976 339,968 315,155 245,085 216,340 200,848 44.34%
  QoQ % 4.13% -1.47% 7.87% 28.59% 13.29% 7.71% -
  Horiz. % 173.67% 166.78% 169.27% 156.91% 122.03% 107.71% 100.00%
Net Worth 650,096 636,833 621,534 585,107 556,860 550,388 524,532 15.34%
  QoQ % 2.08% 2.46% 6.23% 5.07% 1.18% 4.93% -
  Horiz. % 123.94% 121.41% 118.49% 111.55% 106.16% 104.93% 100.00%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - 41,581 15,057 - - 12,898 -
  QoQ % 0.00% 0.00% 176.14% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 322.38% 116.74% 0.00% 0.00% 100.00%
Div Payout % - % - % 137.38 % 50.98 % - % - % 55.15 % -
  QoQ % 0.00% 0.00% 169.48% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 249.10% 92.44% 0.00% 0.00% 100.00%
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 650,096 636,833 621,534 585,107 556,860 550,388 524,532 15.34%
  QoQ % 2.08% 2.46% 6.23% 5.07% 1.18% 4.93% -
  Horiz. % 123.94% 121.41% 118.49% 111.55% 106.16% 104.93% 100.00%
NOSH 221,121 221,122 218,850 215,112 215,004 214,995 214,972 1.89%
  QoQ % -0.00% 1.04% 1.74% 0.05% 0.00% 0.01% -
  Horiz. % 102.86% 102.86% 101.80% 100.07% 100.01% 100.01% 100.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 9.04 % 8.18 % 8.42 % 8.68 % 9.59 % 10.46 % 11.13 % -12.91%
  QoQ % 10.51% -2.85% -3.00% -9.49% -8.32% -6.02% -
  Horiz. % 81.22% 73.50% 75.65% 77.99% 86.16% 93.98% 100.00%
ROE 5.22 % 4.61 % 4.87 % 5.05 % 4.60 % 4.52 % 4.46 % 11.03%
  QoQ % 13.23% -5.34% -3.56% 9.78% 1.77% 1.35% -
  Horiz. % 117.04% 103.36% 109.19% 113.23% 103.14% 101.35% 100.00%
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 173.43 164.98 169.63 160.43 126.08 112.38 105.14 39.48%
  QoQ % 5.12% -2.74% 5.73% 27.24% 12.19% 6.89% -
  Horiz. % 164.95% 156.91% 161.34% 152.59% 119.92% 106.89% 100.00%
EPS 15.34 13.27 13.83 13.73 11.91 11.57 10.88 25.66%
  QoQ % 15.60% -4.05% 0.73% 15.28% 2.94% 6.34% -
  Horiz. % 140.99% 121.97% 127.11% 126.19% 109.47% 106.34% 100.00%
DPS 0.00 0.00 19.00 7.00 0.00 0.00 6.00 -
  QoQ % 0.00% 0.00% 171.43% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 316.67% 116.67% 0.00% 0.00% 100.00%
NAPS 2.9400 2.8800 2.8400 2.7200 2.5900 2.5600 2.4400 13.19%
  QoQ % 2.08% 1.41% 4.41% 5.02% 1.17% 4.92% -
  Horiz. % 120.49% 118.03% 116.39% 111.48% 106.15% 104.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 74.43 70.80 72.05 66.98 52.61 46.89 43.86 42.14%
  QoQ % 5.13% -1.73% 7.57% 27.31% 12.20% 6.91% -
  Horiz. % 169.70% 161.42% 164.27% 152.71% 119.95% 106.91% 100.00%
EPS 6.58 5.69 5.87 5.73 4.97 4.83 4.54 27.98%
  QoQ % 15.64% -3.07% 2.44% 15.29% 2.90% 6.39% -
  Horiz. % 144.93% 125.33% 129.30% 126.21% 109.47% 106.39% 100.00%
DPS 0.00 0.00 8.07 2.92 0.00 0.00 2.50 -
  QoQ % 0.00% 0.00% 176.37% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 322.80% 116.80% 0.00% 0.00% 100.00%
NAPS 1.2617 1.2359 1.2063 1.1356 1.0807 1.0682 1.0180 15.34%
  QoQ % 2.09% 2.45% 6.23% 5.08% 1.17% 4.93% -
  Horiz. % 123.94% 121.40% 118.50% 111.55% 106.16% 104.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 5.0000 5.6300 5.2900 3.5800 3.0200 3.2100 2.4000 -
P/RPS 2.88 3.41 3.12 2.23 2.40 2.86 2.28 16.80%
  QoQ % -15.54% 9.29% 39.91% -7.08% -16.08% 25.44% -
  Horiz. % 126.32% 149.56% 136.84% 97.81% 105.26% 125.44% 100.00%
P/EPS 32.59 42.43 38.25 26.07 25.36 27.74 22.06 29.62%
  QoQ % -23.19% 10.93% 46.72% 2.80% -8.58% 25.75% -
  Horiz. % 147.73% 192.34% 173.39% 118.18% 114.96% 125.75% 100.00%
EY 3.07 2.36 2.61 3.84 3.94 3.60 4.53 -22.79%
  QoQ % 30.08% -9.58% -32.03% -2.54% 9.44% -20.53% -
  Horiz. % 67.77% 52.10% 57.62% 84.77% 86.98% 79.47% 100.00%
DY 0.00 0.00 3.59 1.96 0.00 0.00 2.50 -
  QoQ % 0.00% 0.00% 83.16% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 143.60% 78.40% 0.00% 0.00% 100.00%
P/NAPS 1.70 1.95 1.86 1.32 1.17 1.25 0.98 44.23%
  QoQ % -12.82% 4.84% 40.91% 12.82% -6.40% 27.55% -
  Horiz. % 173.47% 198.98% 189.80% 134.69% 119.39% 127.55% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 20/03/14 17/12/13 26/09/13 25/06/13 27/03/13 19/12/12 18/09/12 -
Price 5.9200 5.6100 5.4600 5.0400 3.8100 3.0500 2.4500 -
P/RPS 3.41 3.40 3.22 3.14 3.02 2.71 2.33 28.81%
  QoQ % 0.29% 5.59% 2.55% 3.97% 11.44% 16.31% -
  Horiz. % 146.35% 145.92% 138.20% 134.76% 129.61% 116.31% 100.00%
P/EPS 38.59 42.28 39.48 36.71 31.99 26.36 22.52 43.06%
  QoQ % -8.73% 7.09% 7.55% 14.75% 21.36% 17.05% -
  Horiz. % 171.36% 187.74% 175.31% 163.01% 142.05% 117.05% 100.00%
EY 2.59 2.37 2.53 2.72 3.13 3.79 4.44 -30.12%
  QoQ % 9.28% -6.32% -6.99% -13.10% -17.41% -14.64% -
  Horiz. % 58.33% 53.38% 56.98% 61.26% 70.50% 85.36% 100.00%
DY 0.00 0.00 3.48 1.39 0.00 0.00 2.45 -
  QoQ % 0.00% 0.00% 150.36% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 142.04% 56.73% 0.00% 0.00% 100.00%
P/NAPS 2.01 1.95 1.92 1.85 1.47 1.19 1.00 59.07%
  QoQ % 3.08% 1.56% 3.78% 25.85% 23.53% 19.00% -
  Horiz. % 201.00% 195.00% 192.00% 185.00% 147.00% 119.00% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers