Highlights

[SCIENTX] QoQ Quarter Result on 2012-07-31 [#4]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 18-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jul-2012  [#4]
Profit Trend QoQ -     18.66%    YoY -     12.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 345,102 271,084 241,616 226,014 226,760 214,489 213,762 37.66%
  QoQ % 27.30% 12.20% 6.90% -0.33% 5.72% 0.34% -
  Horiz. % 161.44% 126.82% 113.03% 105.73% 106.08% 100.34% 100.00%
PBT 38,239 33,195 31,329 29,531 25,514 25,839 26,285 28.42%
  QoQ % 15.20% 5.96% 6.09% 15.74% -1.26% -1.70% -
  Horiz. % 145.48% 126.29% 119.19% 112.35% 97.07% 98.30% 100.00%
Tax -8,292 -7,196 -6,053 -4,365 -4,961 -5,079 -4,895 42.15%
  QoQ % -15.23% -18.88% -38.67% 12.01% 2.32% -3.76% -
  Horiz. % 169.40% 147.01% 123.66% 89.17% 101.35% 103.76% 100.00%
NP 29,947 25,999 25,276 25,166 20,553 20,760 21,390 25.17%
  QoQ % 15.19% 2.86% 0.44% 22.44% -1.00% -2.95% -
  Horiz. % 140.00% 121.55% 118.17% 117.65% 96.09% 97.05% 100.00%
NP to SH 29,535 25,607 24,875 23,389 19,711 20,184 20,633 27.04%
  QoQ % 15.34% 2.94% 6.35% 18.66% -2.34% -2.18% -
  Horiz. % 143.14% 124.11% 120.56% 113.36% 95.53% 97.82% 100.00%
Tax Rate 21.68 % 21.68 % 19.32 % 14.78 % 19.44 % 19.66 % 18.62 % 10.69%
  QoQ % 0.00% 12.22% 30.72% -23.97% -1.12% 5.59% -
  Horiz. % 116.43% 116.43% 103.76% 79.38% 104.40% 105.59% 100.00%
Total Cost 315,155 245,085 216,340 200,848 206,207 193,729 192,372 39.01%
  QoQ % 28.59% 13.29% 7.71% -2.60% 6.44% 0.71% -
  Horiz. % 163.83% 127.40% 112.46% 104.41% 107.19% 100.71% 100.00%
Net Worth 585,107 556,860 550,388 524,532 513,732 494,389 488,393 12.81%
  QoQ % 5.07% 1.18% 4.93% 2.10% 3.91% 1.23% -
  Horiz. % 119.80% 114.02% 112.69% 107.40% 105.19% 101.23% 100.00%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 15,057 - - 12,898 - - 15,060 -0.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.98% 0.00% 0.00% 85.64% 0.00% 0.00% 100.00%
Div Payout % 50.98 % - % - % 55.15 % - % - % 72.99 % -21.30%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 69.85% 0.00% 0.00% 75.56% 0.00% 0.00% 100.00%
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 585,107 556,860 550,388 524,532 513,732 494,389 488,393 12.81%
  QoQ % 5.07% 1.18% 4.93% 2.10% 3.91% 1.23% -
  Horiz. % 119.80% 114.02% 112.69% 107.40% 105.19% 101.23% 100.00%
NOSH 215,112 215,004 214,995 214,972 214,950 214,952 215,151 -0.01%
  QoQ % 0.05% 0.00% 0.01% 0.01% -0.00% -0.09% -
  Horiz. % 99.98% 99.93% 99.93% 99.92% 99.91% 99.91% 100.00%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 8.68 % 9.59 % 10.46 % 11.13 % 9.06 % 9.68 % 10.01 % -9.07%
  QoQ % -9.49% -8.32% -6.02% 22.85% -6.40% -3.30% -
  Horiz. % 86.71% 95.80% 104.50% 111.19% 90.51% 96.70% 100.00%
ROE 5.05 % 4.60 % 4.52 % 4.46 % 3.84 % 4.08 % 4.22 % 12.73%
  QoQ % 9.78% 1.77% 1.35% 16.15% -5.88% -3.32% -
  Horiz. % 119.67% 109.00% 107.11% 105.69% 91.00% 96.68% 100.00%
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 160.43 126.08 112.38 105.14 105.49 99.78 99.35 37.68%
  QoQ % 27.24% 12.19% 6.89% -0.33% 5.72% 0.43% -
  Horiz. % 161.48% 126.90% 113.12% 105.83% 106.18% 100.43% 100.00%
EPS 13.73 11.91 11.57 10.88 9.17 9.39 9.59 27.06%
  QoQ % 15.28% 2.94% 6.34% 18.65% -2.34% -2.09% -
  Horiz. % 143.17% 124.19% 120.65% 113.45% 95.62% 97.91% 100.00%
DPS 7.00 0.00 0.00 6.00 0.00 0.00 7.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 85.71% 0.00% 0.00% 100.00%
NAPS 2.7200 2.5900 2.5600 2.4400 2.3900 2.3000 2.2700 12.83%
  QoQ % 5.02% 1.17% 4.92% 2.09% 3.91% 1.32% -
  Horiz. % 119.82% 114.10% 112.78% 107.49% 105.29% 101.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 66.98 52.61 46.89 43.86 44.01 41.63 41.49 37.66%
  QoQ % 27.31% 12.20% 6.91% -0.34% 5.72% 0.34% -
  Horiz. % 161.44% 126.80% 113.02% 105.71% 106.07% 100.34% 100.00%
EPS 5.73 4.97 4.83 4.54 3.83 3.92 4.00 27.10%
  QoQ % 15.29% 2.90% 6.39% 18.54% -2.30% -2.00% -
  Horiz. % 143.25% 124.25% 120.75% 113.50% 95.75% 98.00% 100.00%
DPS 2.92 0.00 0.00 2.50 0.00 0.00 2.92 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 85.62% 0.00% 0.00% 100.00%
NAPS 1.1356 1.0807 1.0682 1.0180 0.9970 0.9595 0.9479 12.81%
  QoQ % 5.08% 1.17% 4.93% 2.11% 3.91% 1.22% -
  Horiz. % 119.80% 114.01% 112.69% 107.40% 105.18% 101.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 3.5800 3.0200 3.2100 2.4000 2.3300 2.5300 2.3400 -
P/RPS 2.23 2.40 2.86 2.28 2.21 2.54 2.36 -3.71%
  QoQ % -7.08% -16.08% 25.44% 3.17% -12.99% 7.63% -
  Horiz. % 94.49% 101.69% 121.19% 96.61% 93.64% 107.63% 100.00%
P/EPS 26.07 25.36 27.74 22.06 25.41 26.94 24.40 4.52%
  QoQ % 2.80% -8.58% 25.75% -13.18% -5.68% 10.41% -
  Horiz. % 106.84% 103.93% 113.69% 90.41% 104.14% 110.41% 100.00%
EY 3.84 3.94 3.60 4.53 3.94 3.71 4.10 -4.28%
  QoQ % -2.54% 9.44% -20.53% 14.97% 6.20% -9.51% -
  Horiz. % 93.66% 96.10% 87.80% 110.49% 96.10% 90.49% 100.00%
DY 1.96 0.00 0.00 2.50 0.00 0.00 2.99 -24.56%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.55% 0.00% 0.00% 83.61% 0.00% 0.00% 100.00%
P/NAPS 1.32 1.17 1.25 0.98 0.97 1.10 1.03 18.00%
  QoQ % 12.82% -6.40% 27.55% 1.03% -11.82% 6.80% -
  Horiz. % 128.16% 113.59% 121.36% 95.15% 94.17% 106.80% 100.00%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 27/03/13 19/12/12 18/09/12 26/06/12 21/03/12 15/12/11 -
Price 5.0400 3.8100 3.0500 2.4500 2.4000 2.5100 2.5100 -
P/RPS 3.14 3.02 2.71 2.33 2.28 2.52 2.53 15.50%
  QoQ % 3.97% 11.44% 16.31% 2.19% -9.52% -0.40% -
  Horiz. % 124.11% 119.37% 107.11% 92.09% 90.12% 99.60% 100.00%
P/EPS 36.71 31.99 26.36 22.52 26.17 26.73 26.17 25.34%
  QoQ % 14.75% 21.36% 17.05% -13.95% -2.10% 2.14% -
  Horiz. % 140.28% 122.24% 100.73% 86.05% 100.00% 102.14% 100.00%
EY 2.72 3.13 3.79 4.44 3.82 3.74 3.82 -20.28%
  QoQ % -13.10% -17.41% -14.64% 16.23% 2.14% -2.09% -
  Horiz. % 71.20% 81.94% 99.21% 116.23% 100.00% 97.91% 100.00%
DY 1.39 0.00 0.00 2.45 0.00 0.00 2.79 -37.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.82% 0.00% 0.00% 87.81% 0.00% 0.00% 100.00%
P/NAPS 1.85 1.47 1.19 1.00 1.00 1.09 1.11 40.62%
  QoQ % 25.85% 23.53% 19.00% 0.00% -8.26% -1.80% -
  Horiz. % 166.67% 132.43% 107.21% 90.09% 90.09% 98.20% 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