Highlights

[SCIENTX] QoQ Quarter Result on 2011-10-31 [#1]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 15-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Oct-2011  [#1]
Profit Trend QoQ -     -0.69%    YoY -     21.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 226,014 226,760 214,489 213,762 205,200 217,312 194,886 10.39%
  QoQ % -0.33% 5.72% 0.34% 4.17% -5.57% 11.51% -
  Horiz. % 115.97% 116.36% 110.06% 109.69% 105.29% 111.51% 100.00%
PBT 29,531 25,514 25,839 26,285 25,950 25,885 23,765 15.60%
  QoQ % 15.74% -1.26% -1.70% 1.29% 0.25% 8.92% -
  Horiz. % 124.26% 107.36% 108.73% 110.60% 109.19% 108.92% 100.00%
Tax -4,365 -4,961 -5,079 -4,895 -4,162 -4,747 -4,029 5.49%
  QoQ % 12.01% 2.32% -3.76% -17.61% 12.32% -17.82% -
  Horiz. % 108.34% 123.13% 126.06% 121.49% 103.30% 117.82% 100.00%
NP 25,166 20,553 20,760 21,390 21,788 21,138 19,736 17.61%
  QoQ % 22.44% -1.00% -2.95% -1.83% 3.08% 7.10% -
  Horiz. % 127.51% 104.14% 105.19% 108.38% 110.40% 107.10% 100.00%
NP to SH 23,389 19,711 20,184 20,633 20,777 20,388 19,076 14.57%
  QoQ % 18.66% -2.34% -2.18% -0.69% 1.91% 6.88% -
  Horiz. % 122.61% 103.33% 105.81% 108.16% 108.92% 106.88% 100.00%
Tax Rate 14.78 % 19.44 % 19.66 % 18.62 % 16.04 % 18.34 % 16.95 % -8.74%
  QoQ % -23.97% -1.12% 5.59% 16.08% -12.54% 8.20% -
  Horiz. % 87.20% 114.69% 115.99% 109.85% 94.63% 108.20% 100.00%
Total Cost 200,848 206,207 193,729 192,372 183,412 196,174 175,150 9.57%
  QoQ % -2.60% 6.44% 0.71% 4.89% -6.51% 12.00% -
  Horiz. % 114.67% 117.73% 110.61% 109.83% 104.72% 112.00% 100.00%
Net Worth 524,532 513,732 494,389 488,393 466,729 458,084 437,068 12.94%
  QoQ % 2.10% 3.91% 1.23% 4.64% 1.89% 4.81% -
  Horiz. % 120.01% 117.54% 113.11% 111.74% 106.79% 104.81% 100.00%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 12,898 - - 15,060 - 10,753 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 104.57% 0.00% 0.00% 138.40% 0.00% 100.00% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 524,532 513,732 494,389 488,393 466,729 458,084 437,068 12.94%
  QoQ % 2.10% 3.91% 1.23% 4.64% 1.89% 4.81% -
  Horiz. % 120.01% 117.54% 113.11% 111.74% 106.79% 104.81% 100.00%
NOSH 214,972 214,950 214,952 215,151 215,082 215,063 215,304 -0.10%
  QoQ % 0.01% -0.00% -0.09% 0.03% 0.01% -0.11% -
  Horiz. % 99.85% 99.84% 99.84% 99.93% 99.90% 99.89% 100.00%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 11.13 % 9.06 % 9.68 % 10.01 % 10.62 % 9.73 % 10.13 % 6.48%
  QoQ % 22.85% -6.40% -3.30% -5.74% 9.15% -3.95% -
  Horiz. % 109.87% 89.44% 95.56% 98.82% 104.84% 96.05% 100.00%
ROE 4.46 % 3.84 % 4.08 % 4.22 % 4.45 % 4.45 % 4.36 % 1.52%
  QoQ % 16.15% -5.88% -3.32% -5.17% 0.00% 2.06% -
  Horiz. % 102.29% 88.07% 93.58% 96.79% 102.06% 102.06% 100.00%
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 105.14 105.49 99.78 99.35 95.41 101.05 90.52 10.51%
  QoQ % -0.33% 5.72% 0.43% 4.13% -5.58% 11.63% -
  Horiz. % 116.15% 116.54% 110.23% 109.75% 105.40% 111.63% 100.00%
EPS 10.88 9.17 9.39 9.59 9.66 9.48 8.86 14.69%
  QoQ % 18.65% -2.34% -2.09% -0.72% 1.90% 7.00% -
  Horiz. % 122.80% 103.50% 105.98% 108.24% 109.03% 107.00% 100.00%
DPS 6.00 0.00 0.00 7.00 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 0.00% 0.00% 140.00% 0.00% 100.00% -
NAPS 2.4400 2.3900 2.3000 2.2700 2.1700 2.1300 2.0300 13.06%
  QoQ % 2.09% 3.91% 1.32% 4.61% 1.88% 4.93% -
  Horiz. % 120.20% 117.73% 113.30% 111.82% 106.90% 104.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 43.86 44.01 41.63 41.49 39.82 42.18 37.82 10.39%
  QoQ % -0.34% 5.72% 0.34% 4.19% -5.60% 11.53% -
  Horiz. % 115.97% 116.37% 110.07% 109.70% 105.29% 111.53% 100.00%
EPS 4.54 3.83 3.92 4.00 4.03 3.96 3.70 14.63%
  QoQ % 18.54% -2.30% -2.00% -0.74% 1.77% 7.03% -
  Horiz. % 122.70% 103.51% 105.95% 108.11% 108.92% 107.03% 100.00%
DPS 2.50 0.00 0.00 2.92 0.00 2.09 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.62% 0.00% 0.00% 139.71% 0.00% 100.00% -
NAPS 1.0180 0.9970 0.9595 0.9479 0.9058 0.8890 0.8482 12.95%
  QoQ % 2.11% 3.91% 1.22% 4.65% 1.89% 4.81% -
  Horiz. % 120.02% 117.54% 113.12% 111.75% 106.79% 104.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 2.4000 2.3300 2.5300 2.3400 2.5800 2.5500 1.9800 -
P/RPS 2.28 2.21 2.54 2.36 2.70 2.52 2.19 2.72%
  QoQ % 3.17% -12.99% 7.63% -12.59% 7.14% 15.07% -
  Horiz. % 104.11% 100.91% 115.98% 107.76% 123.29% 115.07% 100.00%
P/EPS 22.06 25.41 26.94 24.40 26.71 26.90 22.35 -0.87%
  QoQ % -13.18% -5.68% 10.41% -8.65% -0.71% 20.36% -
  Horiz. % 98.70% 113.69% 120.54% 109.17% 119.51% 120.36% 100.00%
EY 4.53 3.94 3.71 4.10 3.74 3.72 4.47 0.89%
  QoQ % 14.97% 6.20% -9.51% 9.63% 0.54% -16.78% -
  Horiz. % 101.34% 88.14% 83.00% 91.72% 83.67% 83.22% 100.00%
DY 2.50 0.00 0.00 2.99 0.00 1.96 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.55% 0.00% 0.00% 152.55% 0.00% 100.00% -
P/NAPS 0.98 0.97 1.10 1.03 1.19 1.20 0.98 -
  QoQ % 1.03% -11.82% 6.80% -13.45% -0.83% 22.45% -
  Horiz. % 100.00% 98.98% 112.24% 105.10% 121.43% 122.45% 100.00%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 18/09/12 26/06/12 21/03/12 15/12/11 28/09/11 21/06/11 15/03/11 -
Price 2.4500 2.4000 2.5100 2.5100 2.1100 2.7000 2.6500 -
P/RPS 2.33 2.28 2.52 2.53 2.21 2.67 2.93 -14.18%
  QoQ % 2.19% -9.52% -0.40% 14.48% -17.23% -8.87% -
  Horiz. % 79.52% 77.82% 86.01% 86.35% 75.43% 91.13% 100.00%
P/EPS 22.52 26.17 26.73 26.17 21.84 28.48 29.91 -17.25%
  QoQ % -13.95% -2.10% 2.14% 19.83% -23.31% -4.78% -
  Horiz. % 75.29% 87.50% 89.37% 87.50% 73.02% 95.22% 100.00%
EY 4.44 3.82 3.74 3.82 4.58 3.51 3.34 20.92%
  QoQ % 16.23% 2.14% -2.09% -16.59% 30.48% 5.09% -
  Horiz. % 132.93% 114.37% 111.98% 114.37% 137.13% 105.09% 100.00%
DY 2.45 0.00 0.00 2.79 0.00 1.85 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.43% 0.00% 0.00% 150.81% 0.00% 100.00% -
P/NAPS 1.00 1.00 1.09 1.11 0.97 1.27 1.31 -16.49%
  QoQ % 0.00% -8.26% -1.80% 14.43% -23.62% -3.05% -
  Horiz. % 76.34% 76.34% 83.21% 84.73% 74.05% 96.95% 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.
 


 

207  285  534  1210 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.20+0.015 
 VC 0.250.00 
 HSI-C5J 0.235+0.015 
 HSI-C5H 0.255+0.015 
 KNM 0.19-0.01 
 EKOVEST 0.73-0.04 
 SAPNRG 0.290.00 
 LAMBO 0.060.00 
 PHB-OR 0.0050.00 
 EKOVEST-WB 0.235-0.045 
Partners & Brokers