Highlights

[SCIENTX] QoQ Quarter Result on 2014-07-31 [#4]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 24-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Jul-2014  [#4]
Profit Trend QoQ -     34.41%    YoY -     61.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 455,250 462,865 431,071 415,401 426,770 383,490 364,811 15.96%
  QoQ % -1.65% 7.38% 3.77% -2.66% 11.29% 5.12% -
  Horiz. % 124.79% 126.88% 118.16% 113.87% 116.98% 105.12% 100.00%
PBT 56,505 47,298 40,163 56,014 48,077 44,400 37,776 30.89%
  QoQ % 19.47% 17.77% -28.30% 16.51% 8.28% 17.53% -
  Horiz. % 149.58% 125.21% 106.32% 148.28% 127.27% 117.53% 100.00%
Tax -12,555 -10,185 -8,971 -6,186 -10,912 -9,727 -7,941 35.83%
  QoQ % -23.27% -13.53% -45.02% 43.31% -12.18% -22.49% -
  Horiz. % 158.10% 128.26% 112.97% 77.90% 137.41% 122.49% 100.00%
NP 43,950 37,113 31,192 49,828 37,165 34,673 29,835 29.56%
  QoQ % 18.42% 18.98% -37.40% 34.07% 7.19% 16.22% -
  Horiz. % 147.31% 124.39% 104.55% 167.01% 124.57% 116.22% 100.00%
NP to SH 42,958 36,054 30,267 48,846 36,341 33,920 29,343 29.02%
  QoQ % 19.15% 19.12% -38.04% 34.41% 7.14% 15.60% -
  Horiz. % 146.40% 122.87% 103.15% 166.47% 123.85% 115.60% 100.00%
Tax Rate 22.22 % 21.53 % 22.34 % 11.04 % 22.70 % 21.91 % 21.02 % 3.78%
  QoQ % 3.20% -3.63% 102.36% -51.37% 3.61% 4.23% -
  Horiz. % 105.71% 102.43% 106.28% 52.52% 107.99% 104.23% 100.00%
Total Cost 411,300 425,752 399,879 365,573 389,605 348,817 334,976 14.71%
  QoQ % -3.39% 6.47% 9.38% -6.17% 11.69% 4.13% -
  Horiz. % 122.78% 127.10% 119.38% 109.13% 116.31% 104.13% 100.00%
Net Worth 851,480 807,717 767,176 712,015 685,679 650,096 636,833 21.43%
  QoQ % 5.42% 5.28% 7.75% 3.84% 5.47% 2.08% -
  Horiz. % 133.71% 126.83% 120.47% 111.81% 107.67% 102.08% 100.00%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 20,327 - - 28,745 17,694 - - -
  QoQ % 0.00% 0.00% 0.00% 62.45% 0.00% 0.00% -
  Horiz. % 114.88% 0.00% 0.00% 162.45% 100.00% - -
Div Payout % 47.32 % - % - % 58.85 % 48.69 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 20.87% 0.00% 0.00% -
  Horiz. % 97.19% 0.00% 0.00% 120.87% 100.00% - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 851,480 807,717 767,176 712,015 685,679 650,096 636,833 21.43%
  QoQ % 5.42% 5.28% 7.75% 3.84% 5.47% 2.08% -
  Horiz. % 133.71% 126.83% 120.47% 111.81% 107.67% 102.08% 100.00%
NOSH 225,856 225,619 221,088 221,122 221,186 221,121 221,122 1.43%
  QoQ % 0.11% 2.05% -0.02% -0.03% 0.03% -0.00% -
  Horiz. % 102.14% 102.03% 99.98% 100.00% 100.03% 100.00% 100.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 9.65 % 8.02 % 7.24 % 12.00 % 8.71 % 9.04 % 8.18 % 11.68%
  QoQ % 20.32% 10.77% -39.67% 37.77% -3.65% 10.51% -
  Horiz. % 117.97% 98.04% 88.51% 146.70% 106.48% 110.51% 100.00%
ROE 5.05 % 4.46 % 3.95 % 6.86 % 5.30 % 5.22 % 4.61 % 6.28%
  QoQ % 13.23% 12.91% -42.42% 29.43% 1.53% 13.23% -
  Horiz. % 109.54% 96.75% 85.68% 148.81% 114.97% 113.23% 100.00%
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 201.57 205.15 194.98 187.86 192.95 173.43 164.98 14.33%
  QoQ % -1.75% 5.22% 3.79% -2.64% 11.26% 5.12% -
  Horiz. % 122.18% 124.35% 118.18% 113.87% 116.95% 105.12% 100.00%
EPS 19.02 15.98 13.69 22.09 16.43 15.34 13.27 27.21%
  QoQ % 19.02% 16.73% -38.03% 34.45% 7.11% 15.60% -
  Horiz. % 143.33% 120.42% 103.17% 166.47% 123.81% 115.60% 100.00%
DPS 9.00 0.00 0.00 13.00 8.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 62.50% 0.00% 0.00% -
  Horiz. % 112.50% 0.00% 0.00% 162.50% 100.00% - -
NAPS 3.7700 3.5800 3.4700 3.2200 3.1000 2.9400 2.8800 19.72%
  QoQ % 5.31% 3.17% 7.76% 3.87% 5.44% 2.08% -
  Horiz. % 130.90% 124.31% 120.49% 111.81% 107.64% 102.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 88.35 89.83 83.66 80.62 82.83 74.43 70.80 15.96%
  QoQ % -1.65% 7.38% 3.77% -2.67% 11.29% 5.13% -
  Horiz. % 124.79% 126.88% 118.16% 113.87% 116.99% 105.13% 100.00%
EPS 8.34 7.00 5.87 9.48 7.05 6.58 5.69 29.12%
  QoQ % 19.14% 19.25% -38.08% 34.47% 7.14% 15.64% -
  Horiz. % 146.57% 123.02% 103.16% 166.61% 123.90% 115.64% 100.00%
DPS 3.95 0.00 0.00 5.58 3.43 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 62.68% 0.00% 0.00% -
  Horiz. % 115.16% 0.00% 0.00% 162.68% 100.00% - -
NAPS 1.6525 1.5676 1.4889 1.3819 1.3307 1.2617 1.2359 21.43%
  QoQ % 5.42% 5.29% 7.74% 3.85% 5.47% 2.09% -
  Horiz. % 133.71% 126.84% 120.47% 111.81% 107.67% 102.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 6.6500 6.6300 7.1500 5.6900 5.8000 5.0000 5.6300 -
P/RPS 3.30 3.23 3.67 3.03 3.01 2.88 3.41 -2.17%
  QoQ % 2.17% -11.99% 21.12% 0.66% 4.51% -15.54% -
  Horiz. % 96.77% 94.72% 107.62% 88.86% 88.27% 84.46% 100.00%
P/EPS 34.96 41.49 52.23 25.76 35.30 32.59 42.43 -12.14%
  QoQ % -15.74% -20.56% 102.76% -27.03% 8.32% -23.19% -
  Horiz. % 82.39% 97.78% 123.10% 60.71% 83.20% 76.81% 100.00%
EY 2.86 2.41 1.91 3.88 2.83 3.07 2.36 13.71%
  QoQ % 18.67% 26.18% -50.77% 37.10% -7.82% 30.08% -
  Horiz. % 121.19% 102.12% 80.93% 164.41% 119.92% 130.08% 100.00%
DY 1.35 0.00 0.00 2.28 1.38 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 65.22% 0.00% 0.00% -
  Horiz. % 97.83% 0.00% 0.00% 165.22% 100.00% - -
P/NAPS 1.76 1.85 2.06 1.77 1.87 1.70 1.95 -6.62%
  QoQ % -4.86% -10.19% 16.38% -5.35% 10.00% -12.82% -
  Horiz. % 90.26% 94.87% 105.64% 90.77% 95.90% 87.18% 100.00%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 29/06/15 23/03/15 17/12/14 24/09/14 19/06/14 20/03/14 17/12/13 -
Price 6.7600 6.6200 6.8400 6.9500 5.8100 5.9200 5.6100 -
P/RPS 3.35 3.23 3.51 3.70 3.01 3.41 3.40 -0.99%
  QoQ % 3.72% -7.98% -5.14% 22.92% -11.73% 0.29% -
  Horiz. % 98.53% 95.00% 103.24% 108.82% 88.53% 100.29% 100.00%
P/EPS 35.54 41.43 49.96 31.46 35.36 38.59 42.28 -10.96%
  QoQ % -14.22% -17.07% 58.80% -11.03% -8.37% -8.73% -
  Horiz. % 84.06% 97.99% 118.16% 74.41% 83.63% 91.27% 100.00%
EY 2.81 2.41 2.00 3.18 2.83 2.59 2.37 12.06%
  QoQ % 16.60% 20.50% -37.11% 12.37% 9.27% 9.28% -
  Horiz. % 118.57% 101.69% 84.39% 134.18% 119.41% 109.28% 100.00%
DY 1.33 0.00 0.00 1.87 1.38 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 35.51% 0.00% 0.00% -
  Horiz. % 96.38% 0.00% 0.00% 135.51% 100.00% - -
P/NAPS 1.79 1.85 1.97 2.16 1.87 2.01 1.95 -5.56%
  QoQ % -3.24% -6.09% -8.80% 15.51% -6.97% 3.08% -
  Horiz. % 91.79% 94.87% 101.03% 110.77% 95.90% 103.08% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. TCapital Group - 冷眼 - 30年投资经验总结的18条真谛 TCapital Group ( 冷眼慢慢投资 )
6. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
7. Dr M can restore economy in two years, says Anwar save malaysia!!!
8. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers