Highlights

[SCIENTX] QoQ TTM Result on 2011-04-30 [#3]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 21-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 30-Apr-2011  [#3]
Profit Trend QoQ -     5.04%    YoY -     30.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 850,763 831,160 804,023 790,509 752,699 716,527 694,816 14.41%
  QoQ % 2.36% 3.38% 1.71% 5.02% 5.05% 3.12% -
  Horiz. % 122.44% 119.62% 115.72% 113.77% 108.33% 103.12% 100.00%
PBT 103,959 101,885 96,641 92,401 85,806 77,105 70,754 29.15%
  QoQ % 2.04% 5.43% 4.59% 7.69% 11.28% 8.98% -
  Horiz. % 146.93% 144.00% 136.59% 130.59% 121.27% 108.98% 100.00%
Tax -18,883 -17,833 -16,522 -15,851 -13,150 -10,722 -8,613 68.52%
  QoQ % -5.89% -7.93% -4.23% -20.54% -22.65% -24.49% -
  Horiz. % 219.24% 207.05% 191.83% 184.04% 152.68% 124.49% 100.00%
NP 85,076 84,052 80,119 76,550 72,656 66,383 62,141 23.23%
  QoQ % 1.22% 4.91% 4.66% 5.36% 9.45% 6.83% -
  Horiz. % 136.91% 135.26% 128.93% 123.19% 116.92% 106.83% 100.00%
NP to SH 81,982 80,874 77,246 74,298 70,733 64,595 60,318 22.63%
  QoQ % 1.37% 4.70% 3.97% 5.04% 9.50% 7.09% -
  Horiz. % 135.92% 134.08% 128.06% 123.18% 117.27% 107.09% 100.00%
Tax Rate 18.16 % 17.50 % 17.10 % 17.15 % 15.33 % 13.91 % 12.17 % 30.49%
  QoQ % 3.77% 2.34% -0.29% 11.87% 10.21% 14.30% -
  Horiz. % 149.22% 143.80% 140.51% 140.92% 125.97% 114.30% 100.00%
Total Cost 765,687 747,108 723,904 713,959 680,043 650,144 632,675 13.53%
  QoQ % 2.49% 3.21% 1.39% 4.99% 4.60% 2.76% -
  Horiz. % 121.02% 118.09% 114.42% 112.85% 107.49% 102.76% 100.00%
Net Worth 494,389 488,393 466,729 458,084 437,068 433,207 419,885 11.47%
  QoQ % 1.23% 4.64% 1.89% 4.81% 0.89% 3.17% -
  Horiz. % 117.74% 116.32% 111.16% 109.10% 104.09% 103.17% 100.00%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 25,813 25,813 23,684 30,144 25,853 25,853 23,690 5.87%
  QoQ % 0.00% 8.99% -21.43% 16.60% 0.00% 9.13% -
  Horiz. % 108.96% 108.96% 99.98% 127.25% 109.13% 109.13% 100.00%
Div Payout % 31.49 % 31.92 % 30.66 % 40.57 % 36.55 % 40.02 % 39.28 % -13.67%
  QoQ % -1.35% 4.11% -24.43% 11.00% -8.67% 1.88% -
  Horiz. % 80.17% 81.26% 78.05% 103.28% 93.05% 101.88% 100.00%
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 494,389 488,393 466,729 458,084 437,068 433,207 419,885 11.47%
  QoQ % 1.23% 4.64% 1.89% 4.81% 0.89% 3.17% -
  Horiz. % 117.74% 116.32% 111.16% 109.10% 104.09% 103.17% 100.00%
NOSH 214,952 215,151 215,082 215,063 215,304 215,525 215,326 -0.12%
  QoQ % -0.09% 0.03% 0.01% -0.11% -0.10% 0.09% -
  Horiz. % 99.83% 99.92% 99.89% 99.88% 99.99% 100.09% 100.00%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 10.00 % 10.11 % 9.96 % 9.68 % 9.65 % 9.26 % 8.94 % 7.73%
  QoQ % -1.09% 1.51% 2.89% 0.31% 4.21% 3.58% -
  Horiz. % 111.86% 113.09% 111.41% 108.28% 107.94% 103.58% 100.00%
ROE 16.58 % 16.56 % 16.55 % 16.22 % 16.18 % 14.91 % 14.37 % 9.98%
  QoQ % 0.12% 0.06% 2.03% 0.25% 8.52% 3.76% -
  Horiz. % 115.38% 115.24% 115.17% 112.87% 112.60% 103.76% 100.00%
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 395.79 386.31 373.82 367.57 349.60 332.46 322.68 14.54%
  QoQ % 2.45% 3.34% 1.70% 5.14% 5.16% 3.03% -
  Horiz. % 122.66% 119.72% 115.85% 113.91% 108.34% 103.03% 100.00%
EPS 38.14 37.59 35.91 34.55 32.85 29.97 28.01 22.78%
  QoQ % 1.46% 4.68% 3.94% 5.18% 9.61% 7.00% -
  Horiz. % 136.17% 134.20% 128.20% 123.35% 117.28% 107.00% 100.00%
DPS 12.00 12.00 11.00 14.00 12.00 12.00 11.00 5.96%
  QoQ % 0.00% 9.09% -21.43% 16.67% 0.00% 9.09% -
  Horiz. % 109.09% 109.09% 100.00% 127.27% 109.09% 109.09% 100.00%
NAPS 2.3000 2.2700 2.1700 2.1300 2.0300 2.0100 1.9500 11.60%
  QoQ % 1.32% 4.61% 1.88% 4.93% 1.00% 3.08% -
  Horiz. % 117.95% 116.41% 111.28% 109.23% 104.10% 103.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,550,656
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 54.86 53.60 51.85 50.98 48.54 46.21 44.81 14.40%
  QoQ % 2.35% 3.38% 1.71% 5.03% 5.04% 3.12% -
  Horiz. % 122.43% 119.62% 115.71% 113.77% 108.32% 103.12% 100.00%
EPS 5.29 5.22 4.98 4.79 4.56 4.17 3.89 22.68%
  QoQ % 1.34% 4.82% 3.97% 5.04% 9.35% 7.20% -
  Horiz. % 135.99% 134.19% 128.02% 123.14% 117.22% 107.20% 100.00%
DPS 1.66 1.66 1.53 1.94 1.67 1.67 1.53 5.57%
  QoQ % 0.00% 8.50% -21.13% 16.17% 0.00% 9.15% -
  Horiz. % 108.50% 108.50% 100.00% 126.80% 109.15% 109.15% 100.00%
NAPS 0.3188 0.3150 0.3010 0.2954 0.2819 0.2794 0.2708 11.46%
  QoQ % 1.21% 4.65% 1.90% 4.79% 0.89% 3.18% -
  Horiz. % 117.73% 116.32% 111.15% 109.08% 104.10% 103.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 2.5300 2.3400 2.5800 2.5500 1.9800 1.8400 1.5500 -
P/RPS 0.64 0.61 0.69 0.69 0.57 0.55 0.48 21.08%
  QoQ % 4.92% -11.59% 0.00% 21.05% 3.64% 14.58% -
  Horiz. % 133.33% 127.08% 143.75% 143.75% 118.75% 114.58% 100.00%
P/EPS 6.63 6.23 7.18 7.38 6.03 6.14 5.53 12.82%
  QoQ % 6.42% -13.23% -2.71% 22.39% -1.79% 11.03% -
  Horiz. % 119.89% 112.66% 129.84% 133.45% 109.04% 111.03% 100.00%
EY 15.07 16.06 13.92 13.55 16.59 16.29 18.07 -11.37%
  QoQ % -6.16% 15.37% 2.73% -18.32% 1.84% -9.85% -
  Horiz. % 83.40% 88.88% 77.03% 74.99% 91.81% 90.15% 100.00%
DY 4.74 5.13 4.26 5.49 6.06 6.52 7.10 -23.56%
  QoQ % -7.60% 20.42% -22.40% -9.41% -7.06% -8.17% -
  Horiz. % 66.76% 72.25% 60.00% 77.32% 85.35% 91.83% 100.00%
P/NAPS 1.10 1.03 1.19 1.20 0.98 0.92 0.79 24.62%
  QoQ % 6.80% -13.45% -0.83% 22.45% 6.52% 16.46% -
  Horiz. % 139.24% 130.38% 150.63% 151.90% 124.05% 116.46% 100.00%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 21/03/12 15/12/11 28/09/11 21/06/11 15/03/11 15/12/10 28/09/10 -
Price 2.5100 2.5100 2.1100 2.7000 2.6500 1.8900 1.8900 -
P/RPS 0.63 0.65 0.56 0.73 0.76 0.57 0.59 4.46%
  QoQ % -3.08% 16.07% -23.29% -3.95% 33.33% -3.39% -
  Horiz. % 106.78% 110.17% 94.92% 123.73% 128.81% 96.61% 100.00%
P/EPS 6.58 6.68 5.88 7.82 8.07 6.31 6.75 -1.68%
  QoQ % -1.50% 13.61% -24.81% -3.10% 27.89% -6.52% -
  Horiz. % 97.48% 98.96% 87.11% 115.85% 119.56% 93.48% 100.00%
EY 15.20 14.98 17.02 12.80 12.40 15.86 14.82 1.70%
  QoQ % 1.47% -11.99% 32.97% 3.23% -21.82% 7.02% -
  Horiz. % 102.56% 101.08% 114.84% 86.37% 83.67% 107.02% 100.00%
DY 4.78 4.78 5.21 5.19 4.53 6.35 5.82 -12.27%
  QoQ % 0.00% -8.25% 0.39% 14.57% -28.66% 9.11% -
  Horiz. % 82.13% 82.13% 89.52% 89.18% 77.84% 109.11% 100.00%
P/NAPS 1.09 1.11 0.97 1.27 1.31 0.94 0.97 8.06%
  QoQ % -1.80% 14.43% -23.62% -3.05% 39.36% -3.09% -
  Horiz. % 112.37% 114.43% 100.00% 130.93% 135.05% 96.91% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

307  350  576  1279 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 ATTA-WB 0.205+0.155 
 GIIB-OR 0.0050.00 
 VSOLAR 0.0150.00 
 PANTECH-WB 0.10+0.03 
 BCMALL 0.165+0.005 
 GFM-WC 0.06+0.01 
 ENCORP 0.32-0.005 
 GADANG-WB 0.025+0.01 
 HEXIND-WA 0.095-0.015 
PARTNERS & BROKERS