Highlights

[SCIENTX] QoQ Quarter Result on 2012-10-31 [#1]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 19-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Oct-2012  [#1]
Profit Trend QoQ -     6.35%    YoY -     20.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 371,243 345,102 271,084 241,616 226,014 226,760 214,489 44.21%
  QoQ % 7.57% 27.30% 12.20% 6.90% -0.33% 5.72% -
  Horiz. % 173.08% 160.89% 126.39% 112.65% 105.37% 105.72% 100.00%
PBT 40,217 38,239 33,195 31,329 29,531 25,514 25,839 34.34%
  QoQ % 5.17% 15.20% 5.96% 6.09% 15.74% -1.26% -
  Horiz. % 155.64% 147.99% 128.47% 121.25% 114.29% 98.74% 100.00%
Tax -8,942 -8,292 -7,196 -6,053 -4,365 -4,961 -5,079 45.85%
  QoQ % -7.84% -15.23% -18.88% -38.67% 12.01% 2.32% -
  Horiz. % 176.06% 163.26% 141.68% 119.18% 85.94% 97.68% 100.00%
NP 31,275 29,947 25,999 25,276 25,166 20,553 20,760 31.45%
  QoQ % 4.43% 15.19% 2.86% 0.44% 22.44% -1.00% -
  Horiz. % 150.65% 144.25% 125.24% 121.75% 121.22% 99.00% 100.00%
NP to SH 30,267 29,535 25,607 24,875 23,389 19,711 20,184 31.04%
  QoQ % 2.48% 15.34% 2.94% 6.35% 18.66% -2.34% -
  Horiz. % 149.96% 146.33% 126.87% 123.24% 115.88% 97.66% 100.00%
Tax Rate 22.23 % 21.68 % 21.68 % 19.32 % 14.78 % 19.44 % 19.66 % 8.54%
  QoQ % 2.54% 0.00% 12.22% 30.72% -23.97% -1.12% -
  Horiz. % 113.07% 110.27% 110.27% 98.27% 75.18% 98.88% 100.00%
Total Cost 339,968 315,155 245,085 216,340 200,848 206,207 193,729 45.54%
  QoQ % 7.87% 28.59% 13.29% 7.71% -2.60% 6.44% -
  Horiz. % 175.49% 162.68% 126.51% 111.67% 103.67% 106.44% 100.00%
Net Worth 621,534 585,107 556,860 550,388 524,532 513,732 494,389 16.50%
  QoQ % 6.23% 5.07% 1.18% 4.93% 2.10% 3.91% -
  Horiz. % 125.72% 118.35% 112.64% 111.33% 106.10% 103.91% 100.00%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 41,581 15,057 - - 12,898 - - -
  QoQ % 176.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 322.38% 116.74% 0.00% 0.00% 100.00% - -
Div Payout % 137.38 % 50.98 % - % - % 55.15 % - % - % -
  QoQ % 169.48% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 249.10% 92.44% 0.00% 0.00% 100.00% - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 621,534 585,107 556,860 550,388 524,532 513,732 494,389 16.50%
  QoQ % 6.23% 5.07% 1.18% 4.93% 2.10% 3.91% -
  Horiz. % 125.72% 118.35% 112.64% 111.33% 106.10% 103.91% 100.00%
NOSH 218,850 215,112 215,004 214,995 214,972 214,950 214,952 1.21%
  QoQ % 1.74% 0.05% 0.00% 0.01% 0.01% -0.00% -
  Horiz. % 101.81% 100.07% 100.02% 100.02% 100.01% 100.00% 100.00%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 8.42 % 8.68 % 9.59 % 10.46 % 11.13 % 9.06 % 9.68 % -8.89%
  QoQ % -3.00% -9.49% -8.32% -6.02% 22.85% -6.40% -
  Horiz. % 86.98% 89.67% 99.07% 108.06% 114.98% 93.60% 100.00%
ROE 4.87 % 5.05 % 4.60 % 4.52 % 4.46 % 3.84 % 4.08 % 12.54%
  QoQ % -3.56% 9.78% 1.77% 1.35% 16.15% -5.88% -
  Horiz. % 119.36% 123.77% 112.75% 110.78% 109.31% 94.12% 100.00%
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 169.63 160.43 126.08 112.38 105.14 105.49 99.78 42.49%
  QoQ % 5.73% 27.24% 12.19% 6.89% -0.33% 5.72% -
  Horiz. % 170.00% 160.78% 126.36% 112.63% 105.37% 105.72% 100.00%
EPS 13.83 13.73 11.91 11.57 10.88 9.17 9.39 29.48%
  QoQ % 0.73% 15.28% 2.94% 6.34% 18.65% -2.34% -
  Horiz. % 147.28% 146.22% 126.84% 123.22% 115.87% 97.66% 100.00%
DPS 19.00 7.00 0.00 0.00 6.00 0.00 0.00 -
  QoQ % 171.43% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 316.67% 116.67% 0.00% 0.00% 100.00% - -
NAPS 2.8400 2.7200 2.5900 2.5600 2.4400 2.3900 2.3000 15.11%
  QoQ % 4.41% 5.02% 1.17% 4.92% 2.09% 3.91% -
  Horiz. % 123.48% 118.26% 112.61% 111.30% 106.09% 103.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 72.05 66.98 52.61 46.89 43.86 44.01 41.63 44.20%
  QoQ % 7.57% 27.31% 12.20% 6.91% -0.34% 5.72% -
  Horiz. % 173.07% 160.89% 126.38% 112.64% 105.36% 105.72% 100.00%
EPS 5.87 5.73 4.97 4.83 4.54 3.83 3.92 30.92%
  QoQ % 2.44% 15.29% 2.90% 6.39% 18.54% -2.30% -
  Horiz. % 149.74% 146.17% 126.79% 123.21% 115.82% 97.70% 100.00%
DPS 8.07 2.92 0.00 0.00 2.50 0.00 0.00 -
  QoQ % 176.37% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 322.80% 116.80% 0.00% 0.00% 100.00% - -
NAPS 1.2063 1.1356 1.0807 1.0682 1.0180 0.9970 0.9595 16.50%
  QoQ % 6.23% 5.08% 1.17% 4.93% 2.11% 3.91% -
  Horiz. % 125.72% 118.35% 112.63% 111.33% 106.10% 103.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 5.2900 3.5800 3.0200 3.2100 2.4000 2.3300 2.5300 -
P/RPS 3.12 2.23 2.40 2.86 2.28 2.21 2.54 14.71%
  QoQ % 39.91% -7.08% -16.08% 25.44% 3.17% -12.99% -
  Horiz. % 122.83% 87.80% 94.49% 112.60% 89.76% 87.01% 100.00%
P/EPS 38.25 26.07 25.36 27.74 22.06 25.41 26.94 26.35%
  QoQ % 46.72% 2.80% -8.58% 25.75% -13.18% -5.68% -
  Horiz. % 141.98% 96.77% 94.14% 102.97% 81.89% 94.32% 100.00%
EY 2.61 3.84 3.94 3.60 4.53 3.94 3.71 -20.92%
  QoQ % -32.03% -2.54% 9.44% -20.53% 14.97% 6.20% -
  Horiz. % 70.35% 103.50% 106.20% 97.04% 122.10% 106.20% 100.00%
DY 3.59 1.96 0.00 0.00 2.50 0.00 0.00 -
  QoQ % 83.16% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 143.60% 78.40% 0.00% 0.00% 100.00% - -
P/NAPS 1.86 1.32 1.17 1.25 0.98 0.97 1.10 41.98%
  QoQ % 40.91% 12.82% -6.40% 27.55% 1.03% -11.82% -
  Horiz. % 169.09% 120.00% 106.36% 113.64% 89.09% 88.18% 100.00%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 26/09/13 25/06/13 27/03/13 19/12/12 18/09/12 26/06/12 21/03/12 -
Price 5.4600 5.0400 3.8100 3.0500 2.4500 2.4000 2.5100 -
P/RPS 3.22 3.14 3.02 2.71 2.33 2.28 2.52 17.77%
  QoQ % 2.55% 3.97% 11.44% 16.31% 2.19% -9.52% -
  Horiz. % 127.78% 124.60% 119.84% 107.54% 92.46% 90.48% 100.00%
P/EPS 39.48 36.71 31.99 26.36 22.52 26.17 26.73 29.72%
  QoQ % 7.55% 14.75% 21.36% 17.05% -13.95% -2.10% -
  Horiz. % 147.70% 137.34% 119.68% 98.62% 84.25% 97.90% 100.00%
EY 2.53 2.72 3.13 3.79 4.44 3.82 3.74 -22.96%
  QoQ % -6.99% -13.10% -17.41% -14.64% 16.23% 2.14% -
  Horiz. % 67.65% 72.73% 83.69% 101.34% 118.72% 102.14% 100.00%
DY 3.48 1.39 0.00 0.00 2.45 0.00 0.00 -
  QoQ % 150.36% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 142.04% 56.73% 0.00% 0.00% 100.00% - -
P/NAPS 1.92 1.85 1.47 1.19 1.00 1.00 1.09 45.90%
  QoQ % 3.78% 25.85% 23.53% 19.00% 0.00% -8.26% -
  Horiz. % 176.15% 169.72% 134.86% 109.17% 91.74% 91.74% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers