Highlights

[SCIENTX] QoQ Quarter Result on 2013-07-31 [#4]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 26-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jul-2013  [#4]
Profit Trend QoQ -     2.48%    YoY -     29.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 426,770 383,490 364,811 371,243 345,102 271,084 241,616 46.27%
  QoQ % 11.29% 5.12% -1.73% 7.57% 27.30% 12.20% -
  Horiz. % 176.63% 158.72% 150.99% 153.65% 142.83% 112.20% 100.00%
PBT 48,077 44,400 37,776 40,217 38,239 33,195 31,329 33.15%
  QoQ % 8.28% 17.53% -6.07% 5.17% 15.20% 5.96% -
  Horiz. % 153.46% 141.72% 120.58% 128.37% 122.06% 105.96% 100.00%
Tax -10,912 -9,727 -7,941 -8,942 -8,292 -7,196 -6,053 48.28%
  QoQ % -12.18% -22.49% 11.19% -7.84% -15.23% -18.88% -
  Horiz. % 180.27% 160.70% 131.19% 147.73% 136.99% 118.88% 100.00%
NP 37,165 34,673 29,835 31,275 29,947 25,999 25,276 29.40%
  QoQ % 7.19% 16.22% -4.60% 4.43% 15.19% 2.86% -
  Horiz. % 147.04% 137.18% 118.04% 123.73% 118.48% 102.86% 100.00%
NP to SH 36,341 33,920 29,343 30,267 29,535 25,607 24,875 28.84%
  QoQ % 7.14% 15.60% -3.05% 2.48% 15.34% 2.94% -
  Horiz. % 146.09% 136.36% 117.96% 121.68% 118.73% 102.94% 100.00%
Tax Rate 22.70 % 21.91 % 21.02 % 22.23 % 21.68 % 21.68 % 19.32 % 11.38%
  QoQ % 3.61% 4.23% -5.44% 2.54% 0.00% 12.22% -
  Horiz. % 117.49% 113.41% 108.80% 115.06% 112.22% 112.22% 100.00%
Total Cost 389,605 348,817 334,976 339,968 315,155 245,085 216,340 48.18%
  QoQ % 11.69% 4.13% -1.47% 7.87% 28.59% 13.29% -
  Horiz. % 180.09% 161.24% 154.84% 157.15% 145.68% 113.29% 100.00%
Net Worth 685,679 650,096 636,833 621,534 585,107 556,860 550,388 15.83%
  QoQ % 5.47% 2.08% 2.46% 6.23% 5.07% 1.18% -
  Horiz. % 124.58% 118.12% 115.71% 112.93% 106.31% 101.18% 100.00%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 17,694 - - 41,581 15,057 - - -
  QoQ % 0.00% 0.00% 0.00% 176.14% 0.00% 0.00% -
  Horiz. % 117.51% 0.00% 0.00% 276.14% 100.00% - -
Div Payout % 48.69 % - % - % 137.38 % 50.98 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 169.48% 0.00% 0.00% -
  Horiz. % 95.51% 0.00% 0.00% 269.48% 100.00% - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 685,679 650,096 636,833 621,534 585,107 556,860 550,388 15.83%
  QoQ % 5.47% 2.08% 2.46% 6.23% 5.07% 1.18% -
  Horiz. % 124.58% 118.12% 115.71% 112.93% 106.31% 101.18% 100.00%
NOSH 221,186 221,121 221,122 218,850 215,112 215,004 214,995 1.92%
  QoQ % 0.03% -0.00% 1.04% 1.74% 0.05% 0.00% -
  Horiz. % 102.88% 102.85% 102.85% 101.79% 100.05% 100.00% 100.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 8.71 % 9.04 % 8.18 % 8.42 % 8.68 % 9.59 % 10.46 % -11.52%
  QoQ % -3.65% 10.51% -2.85% -3.00% -9.49% -8.32% -
  Horiz. % 83.27% 86.42% 78.20% 80.50% 82.98% 91.68% 100.00%
ROE 5.30 % 5.22 % 4.61 % 4.87 % 5.05 % 4.60 % 4.52 % 11.23%
  QoQ % 1.53% 13.23% -5.34% -3.56% 9.78% 1.77% -
  Horiz. % 117.26% 115.49% 101.99% 107.74% 111.73% 101.77% 100.00%
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 192.95 173.43 164.98 169.63 160.43 126.08 112.38 43.53%
  QoQ % 11.26% 5.12% -2.74% 5.73% 27.24% 12.19% -
  Horiz. % 171.69% 154.32% 146.81% 150.94% 142.76% 112.19% 100.00%
EPS 16.43 15.34 13.27 13.83 13.73 11.91 11.57 26.42%
  QoQ % 7.11% 15.60% -4.05% 0.73% 15.28% 2.94% -
  Horiz. % 142.01% 132.58% 114.69% 119.53% 118.67% 102.94% 100.00%
DPS 8.00 0.00 0.00 19.00 7.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 171.43% 0.00% 0.00% -
  Horiz. % 114.29% 0.00% 0.00% 271.43% 100.00% - -
NAPS 3.1000 2.9400 2.8800 2.8400 2.7200 2.5900 2.5600 13.65%
  QoQ % 5.44% 2.08% 1.41% 4.41% 5.02% 1.17% -
  Horiz. % 121.09% 114.84% 112.50% 110.94% 106.25% 101.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 82.83 74.43 70.80 72.05 66.98 52.61 46.89 46.28%
  QoQ % 11.29% 5.13% -1.73% 7.57% 27.31% 12.20% -
  Horiz. % 176.65% 158.73% 150.99% 153.66% 142.84% 112.20% 100.00%
EPS 7.05 6.58 5.69 5.87 5.73 4.97 4.83 28.76%
  QoQ % 7.14% 15.64% -3.07% 2.44% 15.29% 2.90% -
  Horiz. % 145.96% 136.23% 117.81% 121.53% 118.63% 102.90% 100.00%
DPS 3.43 0.00 0.00 8.07 2.92 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 176.37% 0.00% 0.00% -
  Horiz. % 117.47% 0.00% 0.00% 276.37% 100.00% - -
NAPS 1.3307 1.2617 1.2359 1.2063 1.1356 1.0807 1.0682 15.82%
  QoQ % 5.47% 2.09% 2.45% 6.23% 5.08% 1.17% -
  Horiz. % 124.57% 118.11% 115.70% 112.93% 106.31% 101.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 5.8000 5.0000 5.6300 5.2900 3.5800 3.0200 3.2100 -
P/RPS 3.01 2.88 3.41 3.12 2.23 2.40 2.86 3.48%
  QoQ % 4.51% -15.54% 9.29% 39.91% -7.08% -16.08% -
  Horiz. % 105.24% 100.70% 119.23% 109.09% 77.97% 83.92% 100.00%
P/EPS 35.30 32.59 42.43 38.25 26.07 25.36 27.74 17.48%
  QoQ % 8.32% -23.19% 10.93% 46.72% 2.80% -8.58% -
  Horiz. % 127.25% 117.48% 152.96% 137.89% 93.98% 91.42% 100.00%
EY 2.83 3.07 2.36 2.61 3.84 3.94 3.60 -14.86%
  QoQ % -7.82% 30.08% -9.58% -32.03% -2.54% 9.44% -
  Horiz. % 78.61% 85.28% 65.56% 72.50% 106.67% 109.44% 100.00%
DY 1.38 0.00 0.00 3.59 1.96 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 83.16% 0.00% 0.00% -
  Horiz. % 70.41% 0.00% 0.00% 183.16% 100.00% - -
P/NAPS 1.87 1.70 1.95 1.86 1.32 1.17 1.25 30.90%
  QoQ % 10.00% -12.82% 4.84% 40.91% 12.82% -6.40% -
  Horiz. % 149.60% 136.00% 156.00% 148.80% 105.60% 93.60% 100.00%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 19/06/14 20/03/14 17/12/13 26/09/13 25/06/13 27/03/13 19/12/12 -
Price 5.8100 5.9200 5.6100 5.4600 5.0400 3.8100 3.0500 -
P/RPS 3.01 3.41 3.40 3.22 3.14 3.02 2.71 7.27%
  QoQ % -11.73% 0.29% 5.59% 2.55% 3.97% 11.44% -
  Horiz. % 111.07% 125.83% 125.46% 118.82% 115.87% 111.44% 100.00%
P/EPS 35.36 38.59 42.28 39.48 36.71 31.99 26.36 21.70%
  QoQ % -8.37% -8.73% 7.09% 7.55% 14.75% 21.36% -
  Horiz. % 134.14% 146.40% 160.39% 149.77% 139.26% 121.36% 100.00%
EY 2.83 2.59 2.37 2.53 2.72 3.13 3.79 -17.74%
  QoQ % 9.27% 9.28% -6.32% -6.99% -13.10% -17.41% -
  Horiz. % 74.67% 68.34% 62.53% 66.75% 71.77% 82.59% 100.00%
DY 1.38 0.00 0.00 3.48 1.39 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 150.36% 0.00% 0.00% -
  Horiz. % 99.28% 0.00% 0.00% 250.36% 100.00% - -
P/NAPS 1.87 2.01 1.95 1.92 1.85 1.47 1.19 35.28%
  QoQ % -6.97% 3.08% 1.56% 3.78% 25.85% 23.53% -
  Horiz. % 157.14% 168.91% 163.87% 161.34% 155.46% 123.53% 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