Highlights

[SCIENTX] QoQ Quarter Result on 2012-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 21-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jan-2012  [#2]
Profit Trend QoQ -     -2.18%    YoY -     5.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 241,616 226,014 226,760 214,489 213,762 205,200 217,312 7.29%
  QoQ % 6.90% -0.33% 5.72% 0.34% 4.17% -5.57% -
  Horiz. % 111.18% 104.00% 104.35% 98.70% 98.37% 94.43% 100.00%
PBT 31,329 29,531 25,514 25,839 26,285 25,950 25,885 13.50%
  QoQ % 6.09% 15.74% -1.26% -1.70% 1.29% 0.25% -
  Horiz. % 121.03% 114.09% 98.57% 99.82% 101.55% 100.25% 100.00%
Tax -6,053 -4,365 -4,961 -5,079 -4,895 -4,162 -4,747 17.50%
  QoQ % -38.67% 12.01% 2.32% -3.76% -17.61% 12.32% -
  Horiz. % 127.51% 91.95% 104.51% 106.99% 103.12% 87.68% 100.00%
NP 25,276 25,166 20,553 20,760 21,390 21,788 21,138 12.60%
  QoQ % 0.44% 22.44% -1.00% -2.95% -1.83% 3.08% -
  Horiz. % 119.58% 119.06% 97.23% 98.21% 101.19% 103.08% 100.00%
NP to SH 24,875 23,389 19,711 20,184 20,633 20,777 20,388 14.11%
  QoQ % 6.35% 18.66% -2.34% -2.18% -0.69% 1.91% -
  Horiz. % 122.01% 114.72% 96.68% 99.00% 101.20% 101.91% 100.00%
Tax Rate 19.32 % 14.78 % 19.44 % 19.66 % 18.62 % 16.04 % 18.34 % 3.52%
  QoQ % 30.72% -23.97% -1.12% 5.59% 16.08% -12.54% -
  Horiz. % 105.34% 80.59% 106.00% 107.20% 101.53% 87.46% 100.00%
Total Cost 216,340 200,848 206,207 193,729 192,372 183,412 196,174 6.71%
  QoQ % 7.71% -2.60% 6.44% 0.71% 4.89% -6.51% -
  Horiz. % 110.28% 102.38% 105.11% 98.75% 98.06% 93.49% 100.00%
Net Worth 550,388 524,532 513,732 494,389 488,393 466,729 458,084 12.96%
  QoQ % 4.93% 2.10% 3.91% 1.23% 4.64% 1.89% -
  Horiz. % 120.15% 114.51% 112.15% 107.93% 106.62% 101.89% 100.00%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - 12,898 - - 15,060 - 10,753 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 119.95% 0.00% 0.00% 140.06% 0.00% 100.00%
Div Payout % - % 55.15 % - % - % 72.99 % - % 52.74 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.57% 0.00% 0.00% 138.40% 0.00% 100.00%
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 550,388 524,532 513,732 494,389 488,393 466,729 458,084 12.96%
  QoQ % 4.93% 2.10% 3.91% 1.23% 4.64% 1.89% -
  Horiz. % 120.15% 114.51% 112.15% 107.93% 106.62% 101.89% 100.00%
NOSH 214,995 214,972 214,950 214,952 215,151 215,082 215,063 -0.02%
  QoQ % 0.01% 0.01% -0.00% -0.09% 0.03% 0.01% -
  Horiz. % 99.97% 99.96% 99.95% 99.95% 100.04% 100.01% 100.00%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 10.46 % 11.13 % 9.06 % 9.68 % 10.01 % 10.62 % 9.73 % 4.92%
  QoQ % -6.02% 22.85% -6.40% -3.30% -5.74% 9.15% -
  Horiz. % 107.50% 114.39% 93.11% 99.49% 102.88% 109.15% 100.00%
ROE 4.52 % 4.46 % 3.84 % 4.08 % 4.22 % 4.45 % 4.45 % 1.04%
  QoQ % 1.35% 16.15% -5.88% -3.32% -5.17% 0.00% -
  Horiz. % 101.57% 100.22% 86.29% 91.69% 94.83% 100.00% 100.00%
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 112.38 105.14 105.49 99.78 99.35 95.41 101.05 7.31%
  QoQ % 6.89% -0.33% 5.72% 0.43% 4.13% -5.58% -
  Horiz. % 111.21% 104.05% 104.39% 98.74% 98.32% 94.42% 100.00%
EPS 11.57 10.88 9.17 9.39 9.59 9.66 9.48 14.14%
  QoQ % 6.34% 18.65% -2.34% -2.09% -0.72% 1.90% -
  Horiz. % 122.05% 114.77% 96.73% 99.05% 101.16% 101.90% 100.00%
DPS 0.00 6.00 0.00 0.00 7.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.00% 0.00% 0.00% 140.00% 0.00% 100.00%
NAPS 2.5600 2.4400 2.3900 2.3000 2.2700 2.1700 2.1300 12.98%
  QoQ % 4.92% 2.09% 3.91% 1.32% 4.61% 1.88% -
  Horiz. % 120.19% 114.55% 112.21% 107.98% 106.57% 101.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 46.89 43.86 44.01 41.63 41.49 39.82 42.18 7.28%
  QoQ % 6.91% -0.34% 5.72% 0.34% 4.19% -5.60% -
  Horiz. % 111.17% 103.98% 104.34% 98.70% 98.36% 94.40% 100.00%
EPS 4.83 4.54 3.83 3.92 4.00 4.03 3.96 14.09%
  QoQ % 6.39% 18.54% -2.30% -2.00% -0.74% 1.77% -
  Horiz. % 121.97% 114.65% 96.72% 98.99% 101.01% 101.77% 100.00%
DPS 0.00 2.50 0.00 0.00 2.92 0.00 2.09 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 119.62% 0.00% 0.00% 139.71% 0.00% 100.00%
NAPS 1.0682 1.0180 0.9970 0.9595 0.9479 0.9058 0.8890 12.96%
  QoQ % 4.93% 2.11% 3.91% 1.22% 4.65% 1.89% -
  Horiz. % 120.16% 114.51% 112.15% 107.93% 106.63% 101.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 3.2100 2.4000 2.3300 2.5300 2.3400 2.5800 2.5500 -
P/RPS 2.86 2.28 2.21 2.54 2.36 2.70 2.52 8.76%
  QoQ % 25.44% 3.17% -12.99% 7.63% -12.59% 7.14% -
  Horiz. % 113.49% 90.48% 87.70% 100.79% 93.65% 107.14% 100.00%
P/EPS 27.74 22.06 25.41 26.94 24.40 26.71 26.90 2.06%
  QoQ % 25.75% -13.18% -5.68% 10.41% -8.65% -0.71% -
  Horiz. % 103.12% 82.01% 94.46% 100.15% 90.71% 99.29% 100.00%
EY 3.60 4.53 3.94 3.71 4.10 3.74 3.72 -2.15%
  QoQ % -20.53% 14.97% 6.20% -9.51% 9.63% 0.54% -
  Horiz. % 96.77% 121.77% 105.91% 99.73% 110.22% 100.54% 100.00%
DY 0.00 2.50 0.00 0.00 2.99 0.00 1.96 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 127.55% 0.00% 0.00% 152.55% 0.00% 100.00%
P/NAPS 1.25 0.98 0.97 1.10 1.03 1.19 1.20 2.75%
  QoQ % 27.55% 1.03% -11.82% 6.80% -13.45% -0.83% -
  Horiz. % 104.17% 81.67% 80.83% 91.67% 85.83% 99.17% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 19/12/12 18/09/12 26/06/12 21/03/12 15/12/11 28/09/11 21/06/11 -
Price 3.0500 2.4500 2.4000 2.5100 2.5100 2.1100 2.7000 -
P/RPS 2.71 2.33 2.28 2.52 2.53 2.21 2.67 0.99%
  QoQ % 16.31% 2.19% -9.52% -0.40% 14.48% -17.23% -
  Horiz. % 101.50% 87.27% 85.39% 94.38% 94.76% 82.77% 100.00%
P/EPS 26.36 22.52 26.17 26.73 26.17 21.84 28.48 -5.00%
  QoQ % 17.05% -13.95% -2.10% 2.14% 19.83% -23.31% -
  Horiz. % 92.56% 79.07% 91.89% 93.86% 91.89% 76.69% 100.00%
EY 3.79 4.44 3.82 3.74 3.82 4.58 3.51 5.23%
  QoQ % -14.64% 16.23% 2.14% -2.09% -16.59% 30.48% -
  Horiz. % 107.98% 126.50% 108.83% 106.55% 108.83% 130.48% 100.00%
DY 0.00 2.45 0.00 0.00 2.79 0.00 1.85 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 132.43% 0.00% 0.00% 150.81% 0.00% 100.00%
P/NAPS 1.19 1.00 1.00 1.09 1.11 0.97 1.27 -4.23%
  QoQ % 19.00% 0.00% -8.26% -1.80% 14.43% -23.62% -
  Horiz. % 93.70% 78.74% 78.74% 85.83% 87.40% 76.38% 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