Highlights

[SCIENTX] QoQ Quarter Result on 2011-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 15-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Jan-2011  [#2]
Profit Trend QoQ -     12.18%    YoY -     47.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 213,762 205,200 217,312 194,886 186,625 191,686 179,502 12.31%
  QoQ % 4.17% -5.57% 11.51% 4.43% -2.64% 6.79% -
  Horiz. % 119.09% 114.32% 121.06% 108.57% 103.97% 106.79% 100.00%
PBT 26,285 25,950 25,885 23,765 21,041 21,710 19,290 22.84%
  QoQ % 1.29% 0.25% 8.92% 12.95% -3.08% 12.55% -
  Horiz. % 136.26% 134.53% 134.19% 123.20% 109.08% 112.55% 100.00%
Tax -4,895 -4,162 -4,747 -4,029 -3,584 -3,491 -2,046 78.60%
  QoQ % -17.61% 12.32% -17.82% -12.42% -2.66% -70.63% -
  Horiz. % 239.25% 203.42% 232.01% 196.92% 175.17% 170.63% 100.00%
NP 21,390 21,788 21,138 19,736 17,457 18,219 17,244 15.40%
  QoQ % -1.83% 3.08% 7.10% 13.05% -4.18% 5.65% -
  Horiz. % 124.04% 126.35% 122.58% 114.45% 101.24% 105.65% 100.00%
NP to SH 20,633 20,777 20,388 19,076 17,005 17,829 16,823 14.54%
  QoQ % -0.69% 1.91% 6.88% 12.18% -4.62% 5.98% -
  Horiz. % 122.65% 123.50% 121.19% 113.39% 101.08% 105.98% 100.00%
Tax Rate 18.62 % 16.04 % 18.34 % 16.95 % 17.03 % 16.08 % 10.61 % 45.34%
  QoQ % 16.08% -12.54% 8.20% -0.47% 5.91% 51.56% -
  Horiz. % 175.49% 151.18% 172.86% 159.75% 160.51% 151.56% 100.00%
Total Cost 192,372 183,412 196,174 175,150 169,168 173,467 162,258 11.98%
  QoQ % 4.89% -6.51% 12.00% 3.54% -2.48% 6.91% -
  Horiz. % 118.56% 113.04% 120.90% 107.95% 104.26% 106.91% 100.00%
Net Worth 488,393 466,729 458,084 437,068 433,207 419,885 404,958 13.26%
  QoQ % 4.64% 1.89% 4.81% 0.89% 3.17% 3.69% -
  Horiz. % 120.60% 115.25% 113.12% 107.93% 106.98% 103.69% 100.00%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div 15,060 - 10,753 - 12,931 6,459 6,462 75.51%
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.19% -0.04% -
  Horiz. % 233.06% 0.00% 166.40% 0.00% 200.11% 99.96% 100.00%
Div Payout % 72.99 % - % 52.74 % - % 76.05 % 36.23 % 38.41 % 53.24%
  QoQ % 0.00% 0.00% 0.00% 0.00% 109.91% -5.68% -
  Horiz. % 190.03% 0.00% 137.31% 0.00% 198.00% 94.32% 100.00%
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 488,393 466,729 458,084 437,068 433,207 419,885 404,958 13.26%
  QoQ % 4.64% 1.89% 4.81% 0.89% 3.17% 3.69% -
  Horiz. % 120.60% 115.25% 113.12% 107.93% 106.98% 103.69% 100.00%
NOSH 215,151 215,082 215,063 215,304 215,525 215,326 215,403 -0.08%
  QoQ % 0.03% 0.01% -0.11% -0.10% 0.09% -0.04% -
  Horiz. % 99.88% 99.85% 99.84% 99.95% 100.06% 99.96% 100.00%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 10.01 % 10.62 % 9.73 % 10.13 % 9.35 % 9.50 % 9.61 % 2.75%
  QoQ % -5.74% 9.15% -3.95% 8.34% -1.58% -1.14% -
  Horiz. % 104.16% 110.51% 101.25% 105.41% 97.29% 98.86% 100.00%
ROE 4.22 % 4.45 % 4.45 % 4.36 % 3.93 % 4.25 % 4.15 % 1.12%
  QoQ % -5.17% 0.00% 2.06% 10.94% -7.53% 2.41% -
  Horiz. % 101.69% 107.23% 107.23% 105.06% 94.70% 102.41% 100.00%
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 99.35 95.41 101.05 90.52 86.59 89.02 83.33 12.40%
  QoQ % 4.13% -5.58% 11.63% 4.54% -2.73% 6.83% -
  Horiz. % 119.22% 114.50% 121.26% 108.63% 103.91% 106.83% 100.00%
EPS 9.59 9.66 9.48 8.86 7.89 8.28 7.81 14.63%
  QoQ % -0.72% 1.90% 7.00% 12.29% -4.71% 6.02% -
  Horiz. % 122.79% 123.69% 121.38% 113.44% 101.02% 106.02% 100.00%
DPS 7.00 0.00 5.00 0.00 6.00 3.00 3.00 75.65%
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 233.33% 0.00% 166.67% 0.00% 200.00% 100.00% 100.00%
NAPS 2.2700 2.1700 2.1300 2.0300 2.0100 1.9500 1.8800 13.35%
  QoQ % 4.61% 1.88% 4.93% 1.00% 3.08% 3.72% -
  Horiz. % 120.74% 115.43% 113.30% 107.98% 106.91% 103.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 41.49 39.82 42.18 37.82 36.22 37.20 34.84 12.32%
  QoQ % 4.19% -5.60% 11.53% 4.42% -2.63% 6.77% -
  Horiz. % 119.09% 114.29% 121.07% 108.55% 103.96% 106.77% 100.00%
EPS 4.00 4.03 3.96 3.70 3.30 3.46 3.26 14.57%
  QoQ % -0.74% 1.77% 7.03% 12.12% -4.62% 6.13% -
  Horiz. % 122.70% 123.62% 121.47% 113.50% 101.23% 106.13% 100.00%
DPS 2.92 0.00 2.09 0.00 2.51 1.25 1.25 75.78%
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.80% 0.00% -
  Horiz. % 233.60% 0.00% 167.20% 0.00% 200.80% 100.00% 100.00%
NAPS 0.9479 0.9058 0.8890 0.8482 0.8408 0.8149 0.7859 13.27%
  QoQ % 4.65% 1.89% 4.81% 0.88% 3.18% 3.69% -
  Horiz. % 120.61% 115.26% 113.12% 107.93% 106.99% 103.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 2.3400 2.5800 2.5500 1.9800 1.8400 1.5500 1.4500 -
P/RPS 2.36 2.70 2.52 2.19 2.12 1.74 1.74 22.46%
  QoQ % -12.59% 7.14% 15.07% 3.30% 21.84% 0.00% -
  Horiz. % 135.63% 155.17% 144.83% 125.86% 121.84% 100.00% 100.00%
P/EPS 24.40 26.71 26.90 22.35 23.32 18.72 18.57 19.90%
  QoQ % -8.65% -0.71% 20.36% -4.16% 24.57% 0.81% -
  Horiz. % 131.39% 143.83% 144.86% 120.36% 125.58% 100.81% 100.00%
EY 4.10 3.74 3.72 4.47 4.29 5.34 5.39 -16.63%
  QoQ % 9.63% 0.54% -16.78% 4.20% -19.66% -0.93% -
  Horiz. % 76.07% 69.39% 69.02% 82.93% 79.59% 99.07% 100.00%
DY 2.99 0.00 1.96 0.00 3.26 1.94 2.07 27.70%
  QoQ % 0.00% 0.00% 0.00% 0.00% 68.04% -6.28% -
  Horiz. % 144.44% 0.00% 94.69% 0.00% 157.49% 93.72% 100.00%
P/NAPS 1.03 1.19 1.20 0.98 0.92 0.79 0.77 21.34%
  QoQ % -13.45% -0.83% 22.45% 6.52% 16.46% 2.60% -
  Horiz. % 133.77% 154.55% 155.84% 127.27% 119.48% 102.60% 100.00%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 15/12/11 28/09/11 21/06/11 15/03/11 15/12/10 28/09/10 23/06/10 -
Price 2.5100 2.1100 2.7000 2.6500 1.8900 1.8900 1.4500 -
P/RPS 2.53 2.21 2.67 2.93 2.18 2.12 1.74 28.26%
  QoQ % 14.48% -17.23% -8.87% 34.40% 2.83% 21.84% -
  Horiz. % 145.40% 127.01% 153.45% 168.39% 125.29% 121.84% 100.00%
P/EPS 26.17 21.84 28.48 29.91 23.95 22.83 18.57 25.62%
  QoQ % 19.83% -23.31% -4.78% 24.89% 4.91% 22.94% -
  Horiz. % 140.93% 117.61% 153.37% 161.07% 128.97% 122.94% 100.00%
EY 3.82 4.58 3.51 3.34 4.17 4.38 5.39 -20.46%
  QoQ % -16.59% 30.48% 5.09% -19.90% -4.79% -18.74% -
  Horiz. % 70.87% 84.97% 65.12% 61.97% 77.37% 81.26% 100.00%
DY 2.79 0.00 1.85 0.00 3.17 1.59 2.07 21.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% 99.37% -23.19% -
  Horiz. % 134.78% 0.00% 89.37% 0.00% 153.14% 76.81% 100.00%
P/NAPS 1.11 0.97 1.27 1.31 0.94 0.97 0.77 27.53%
  QoQ % 14.43% -23.62% -3.05% 39.36% -3.09% 25.97% -
  Horiz. % 144.16% 125.97% 164.94% 170.13% 122.08% 125.97% 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.
 


 

166  323  464  1250 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 ARMADA 0.19-0.005 
 LAMBO-WB 0.010.00 
 BARAKAH 0.07-0.015 
 LAMBO 0.070.00 
 NIHSIN-WB 0.065-0.015 
 KNM 0.185-0.005 
 IOIPG 1.190.00 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
Partners & Brokers