Highlights

[SCIENTX] QoQ Quarter Result on 2013-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 27-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jan-2013  [#2]
Profit Trend QoQ -     2.94%    YoY -     26.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 364,811 371,243 345,102 271,084 241,616 226,014 226,760 37.18%
  QoQ % -1.73% 7.57% 27.30% 12.20% 6.90% -0.33% -
  Horiz. % 160.88% 163.72% 152.19% 119.55% 106.55% 99.67% 100.00%
PBT 37,776 40,217 38,239 33,195 31,329 29,531 25,514 29.81%
  QoQ % -6.07% 5.17% 15.20% 5.96% 6.09% 15.74% -
  Horiz. % 148.06% 157.63% 149.87% 130.11% 122.79% 115.74% 100.00%
Tax -7,941 -8,942 -8,292 -7,196 -6,053 -4,365 -4,961 36.72%
  QoQ % 11.19% -7.84% -15.23% -18.88% -38.67% 12.01% -
  Horiz. % 160.07% 180.25% 167.14% 145.05% 122.01% 87.99% 100.00%
NP 29,835 31,275 29,947 25,999 25,276 25,166 20,553 28.12%
  QoQ % -4.60% 4.43% 15.19% 2.86% 0.44% 22.44% -
  Horiz. % 145.16% 152.17% 145.71% 126.50% 122.98% 122.44% 100.00%
NP to SH 29,343 30,267 29,535 25,607 24,875 23,389 19,711 30.28%
  QoQ % -3.05% 2.48% 15.34% 2.94% 6.35% 18.66% -
  Horiz. % 148.87% 153.55% 149.84% 129.91% 126.20% 118.66% 100.00%
Tax Rate 21.02 % 22.23 % 21.68 % 21.68 % 19.32 % 14.78 % 19.44 % 5.33%
  QoQ % -5.44% 2.54% 0.00% 12.22% 30.72% -23.97% -
  Horiz. % 108.13% 114.35% 111.52% 111.52% 99.38% 76.03% 100.00%
Total Cost 334,976 339,968 315,155 245,085 216,340 200,848 206,207 38.07%
  QoQ % -1.47% 7.87% 28.59% 13.29% 7.71% -2.60% -
  Horiz. % 162.45% 164.87% 152.83% 118.85% 104.91% 97.40% 100.00%
Net Worth 636,833 621,534 585,107 556,860 550,388 524,532 513,732 15.35%
  QoQ % 2.46% 6.23% 5.07% 1.18% 4.93% 2.10% -
  Horiz. % 123.96% 120.98% 113.89% 108.40% 107.14% 102.10% 100.00%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - 41,581 15,057 - - 12,898 - -
  QoQ % 0.00% 176.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 322.38% 116.74% 0.00% 0.00% 100.00% -
Div Payout % - % 137.38 % 50.98 % - % - % 55.15 % - % -
  QoQ % 0.00% 169.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 249.10% 92.44% 0.00% 0.00% 100.00% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 636,833 621,534 585,107 556,860 550,388 524,532 513,732 15.35%
  QoQ % 2.46% 6.23% 5.07% 1.18% 4.93% 2.10% -
  Horiz. % 123.96% 120.98% 113.89% 108.40% 107.14% 102.10% 100.00%
NOSH 221,122 218,850 215,112 215,004 214,995 214,972 214,950 1.90%
  QoQ % 1.04% 1.74% 0.05% 0.00% 0.01% 0.01% -
  Horiz. % 102.87% 101.81% 100.08% 100.02% 100.02% 100.01% 100.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 8.18 % 8.42 % 8.68 % 9.59 % 10.46 % 11.13 % 9.06 % -6.57%
  QoQ % -2.85% -3.00% -9.49% -8.32% -6.02% 22.85% -
  Horiz. % 90.29% 92.94% 95.81% 105.85% 115.45% 122.85% 100.00%
ROE 4.61 % 4.87 % 5.05 % 4.60 % 4.52 % 4.46 % 3.84 % 12.92%
  QoQ % -5.34% -3.56% 9.78% 1.77% 1.35% 16.15% -
  Horiz. % 120.05% 126.82% 131.51% 119.79% 117.71% 116.15% 100.00%
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 164.98 169.63 160.43 126.08 112.38 105.14 105.49 34.63%
  QoQ % -2.74% 5.73% 27.24% 12.19% 6.89% -0.33% -
  Horiz. % 156.39% 160.80% 152.08% 119.52% 106.53% 99.67% 100.00%
EPS 13.27 13.83 13.73 11.91 11.57 10.88 9.17 27.85%
  QoQ % -4.05% 0.73% 15.28% 2.94% 6.34% 18.65% -
  Horiz. % 144.71% 150.82% 149.73% 129.88% 126.17% 118.65% 100.00%
DPS 0.00 19.00 7.00 0.00 0.00 6.00 0.00 -
  QoQ % 0.00% 171.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 316.67% 116.67% 0.00% 0.00% 100.00% -
NAPS 2.8800 2.8400 2.7200 2.5900 2.5600 2.4400 2.3900 13.20%
  QoQ % 1.41% 4.41% 5.02% 1.17% 4.92% 2.09% -
  Horiz. % 120.50% 118.83% 113.81% 108.37% 107.11% 102.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 70.80 72.05 66.98 52.61 46.89 43.86 44.01 37.18%
  QoQ % -1.73% 7.57% 27.31% 12.20% 6.91% -0.34% -
  Horiz. % 160.87% 163.71% 152.19% 119.54% 106.54% 99.66% 100.00%
EPS 5.69 5.87 5.73 4.97 4.83 4.54 3.83 30.11%
  QoQ % -3.07% 2.44% 15.29% 2.90% 6.39% 18.54% -
  Horiz. % 148.56% 153.26% 149.61% 129.77% 126.11% 118.54% 100.00%
DPS 0.00 8.07 2.92 0.00 0.00 2.50 0.00 -
  QoQ % 0.00% 176.37% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 322.80% 116.80% 0.00% 0.00% 100.00% -
NAPS 1.2359 1.2063 1.1356 1.0807 1.0682 1.0180 0.9970 15.35%
  QoQ % 2.45% 6.23% 5.08% 1.17% 4.93% 2.11% -
  Horiz. % 123.96% 120.99% 113.90% 108.40% 107.14% 102.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 5.6300 5.2900 3.5800 3.0200 3.2100 2.4000 2.3300 -
P/RPS 3.41 3.12 2.23 2.40 2.86 2.28 2.21 33.42%
  QoQ % 9.29% 39.91% -7.08% -16.08% 25.44% 3.17% -
  Horiz. % 154.30% 141.18% 100.90% 108.60% 129.41% 103.17% 100.00%
P/EPS 42.43 38.25 26.07 25.36 27.74 22.06 25.41 40.62%
  QoQ % 10.93% 46.72% 2.80% -8.58% 25.75% -13.18% -
  Horiz. % 166.98% 150.53% 102.60% 99.80% 109.17% 86.82% 100.00%
EY 2.36 2.61 3.84 3.94 3.60 4.53 3.94 -28.88%
  QoQ % -9.58% -32.03% -2.54% 9.44% -20.53% 14.97% -
  Horiz. % 59.90% 66.24% 97.46% 100.00% 91.37% 114.97% 100.00%
DY 0.00 3.59 1.96 0.00 0.00 2.50 0.00 -
  QoQ % 0.00% 83.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 143.60% 78.40% 0.00% 0.00% 100.00% -
P/NAPS 1.95 1.86 1.32 1.17 1.25 0.98 0.97 59.08%
  QoQ % 4.84% 40.91% 12.82% -6.40% 27.55% 1.03% -
  Horiz. % 201.03% 191.75% 136.08% 120.62% 128.87% 101.03% 100.00%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 17/12/13 26/09/13 25/06/13 27/03/13 19/12/12 18/09/12 26/06/12 -
Price 5.6100 5.4600 5.0400 3.8100 3.0500 2.4500 2.4000 -
P/RPS 3.40 3.22 3.14 3.02 2.71 2.33 2.28 30.43%
  QoQ % 5.59% 2.55% 3.97% 11.44% 16.31% 2.19% -
  Horiz. % 149.12% 141.23% 137.72% 132.46% 118.86% 102.19% 100.00%
P/EPS 42.28 39.48 36.71 31.99 26.36 22.52 26.17 37.57%
  QoQ % 7.09% 7.55% 14.75% 21.36% 17.05% -13.95% -
  Horiz. % 161.56% 150.86% 140.28% 122.24% 100.73% 86.05% 100.00%
EY 2.37 2.53 2.72 3.13 3.79 4.44 3.82 -27.19%
  QoQ % -6.32% -6.99% -13.10% -17.41% -14.64% 16.23% -
  Horiz. % 62.04% 66.23% 71.20% 81.94% 99.21% 116.23% 100.00%
DY 0.00 3.48 1.39 0.00 0.00 2.45 0.00 -
  QoQ % 0.00% 150.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 142.04% 56.73% 0.00% 0.00% 100.00% -
P/NAPS 1.95 1.92 1.85 1.47 1.19 1.00 1.00 55.89%
  QoQ % 1.56% 3.78% 25.85% 23.53% 19.00% 0.00% -
  Horiz. % 195.00% 192.00% 185.00% 147.00% 119.00% 100.00% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers