Highlights

[SCIENTX] QoQ TTM Result on 2012-04-30 [#3]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 26-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 30-Apr-2012  [#3]
Profit Trend QoQ -     -0.83%    YoY -     9.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 965,474 908,879 881,025 860,211 850,763 831,160 804,023 12.91%
  QoQ % 6.23% 3.16% 2.42% 1.11% 2.36% 3.38% -
  Horiz. % 120.08% 113.04% 109.58% 106.99% 105.81% 103.38% 100.00%
PBT 119,569 112,213 107,169 103,588 103,959 101,885 96,641 15.17%
  QoQ % 6.56% 4.71% 3.46% -0.36% 2.04% 5.43% -
  Horiz. % 123.72% 116.11% 110.89% 107.19% 107.57% 105.43% 100.00%
Tax -22,575 -20,458 -19,300 -19,097 -18,883 -17,833 -16,522 23.02%
  QoQ % -10.35% -6.00% -1.06% -1.13% -5.89% -7.93% -
  Horiz. % 136.64% 123.82% 116.81% 115.59% 114.29% 107.93% 100.00%
NP 96,994 91,755 87,869 84,491 85,076 84,052 80,119 13.52%
  QoQ % 5.71% 4.42% 4.00% -0.69% 1.22% 4.91% -
  Horiz. % 121.06% 114.52% 109.67% 105.46% 106.19% 104.91% 100.00%
NP to SH 93,582 88,159 83,917 81,305 81,982 80,874 77,246 13.58%
  QoQ % 6.15% 5.05% 3.21% -0.83% 1.37% 4.70% -
  Horiz. % 121.15% 114.13% 108.64% 105.25% 106.13% 104.70% 100.00%
Tax Rate 18.88 % 18.23 % 18.01 % 18.44 % 18.16 % 17.50 % 17.10 % 6.79%
  QoQ % 3.57% 1.22% -2.33% 1.54% 3.77% 2.34% -
  Horiz. % 110.41% 106.61% 105.32% 107.84% 106.20% 102.34% 100.00%
Total Cost 868,480 817,124 793,156 775,720 765,687 747,108 723,904 12.84%
  QoQ % 6.28% 3.02% 2.25% 1.31% 2.49% 3.21% -
  Horiz. % 119.97% 112.88% 109.57% 107.16% 105.77% 103.21% 100.00%
Net Worth 556,860 550,388 524,532 513,732 494,389 488,393 466,729 12.43%
  QoQ % 1.18% 4.93% 2.10% 3.91% 1.23% 4.64% -
  Horiz. % 119.31% 117.92% 112.38% 110.07% 105.93% 104.64% 100.00%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 12,898 12,898 27,958 15,060 25,813 25,813 23,684 -33.19%
  QoQ % 0.00% -53.87% 85.64% -41.66% 0.00% 8.99% -
  Horiz. % 54.46% 54.46% 118.05% 63.59% 108.99% 108.99% 100.00%
Div Payout % 13.78 % 14.63 % 33.32 % 18.52 % 31.49 % 31.92 % 30.66 % -41.18%
  QoQ % -5.81% -56.09% 79.91% -41.19% -1.35% 4.11% -
  Horiz. % 44.94% 47.72% 108.68% 60.40% 102.71% 104.11% 100.00%
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 556,860 550,388 524,532 513,732 494,389 488,393 466,729 12.43%
  QoQ % 1.18% 4.93% 2.10% 3.91% 1.23% 4.64% -
  Horiz. % 119.31% 117.92% 112.38% 110.07% 105.93% 104.64% 100.00%
NOSH 215,004 214,995 214,972 214,950 214,952 215,151 215,082 -0.02%
  QoQ % 0.00% 0.01% 0.01% -0.00% -0.09% 0.03% -
  Horiz. % 99.96% 99.96% 99.95% 99.94% 99.94% 100.03% 100.00%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 10.05 % 10.10 % 9.97 % 9.82 % 10.00 % 10.11 % 9.96 % 0.60%
  QoQ % -0.50% 1.30% 1.53% -1.80% -1.09% 1.51% -
  Horiz. % 100.90% 101.41% 100.10% 98.59% 100.40% 101.51% 100.00%
ROE 16.81 % 16.02 % 16.00 % 15.83 % 16.58 % 16.56 % 16.55 % 1.04%
  QoQ % 4.93% 0.13% 1.07% -4.52% 0.12% 0.06% -
  Horiz. % 101.57% 96.80% 96.68% 95.65% 100.18% 100.06% 100.00%
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 449.05 422.74 409.83 400.19 395.79 386.31 373.82 12.94%
  QoQ % 6.22% 3.15% 2.41% 1.11% 2.45% 3.34% -
  Horiz. % 120.12% 113.09% 109.63% 107.05% 105.88% 103.34% 100.00%
EPS 43.53 41.01 39.04 37.82 38.14 37.59 35.91 13.62%
  QoQ % 6.14% 5.05% 3.23% -0.84% 1.46% 4.68% -
  Horiz. % 121.22% 114.20% 108.72% 105.32% 106.21% 104.68% 100.00%
DPS 6.00 6.00 13.00 7.00 12.00 12.00 11.00 -33.12%
  QoQ % 0.00% -53.85% 85.71% -41.67% 0.00% 9.09% -
  Horiz. % 54.55% 54.55% 118.18% 63.64% 109.09% 109.09% 100.00%
NAPS 2.5900 2.5600 2.4400 2.3900 2.3000 2.2700 2.1700 12.46%
  QoQ % 1.17% 4.92% 2.09% 3.91% 1.32% 4.61% -
  Horiz. % 119.35% 117.97% 112.44% 110.14% 105.99% 104.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 187.15 176.18 170.78 166.75 164.92 161.12 155.86 12.91%
  QoQ % 6.23% 3.16% 2.42% 1.11% 2.36% 3.37% -
  Horiz. % 120.08% 113.04% 109.57% 106.99% 105.81% 103.37% 100.00%
EPS 18.14 17.09 16.27 15.76 15.89 15.68 14.97 13.59%
  QoQ % 6.14% 5.04% 3.24% -0.82% 1.34% 4.74% -
  Horiz. % 121.18% 114.16% 108.68% 105.28% 106.15% 104.74% 100.00%
DPS 2.50 2.50 5.42 2.92 5.00 5.00 4.59 -33.18%
  QoQ % 0.00% -53.87% 85.62% -41.60% 0.00% 8.93% -
  Horiz. % 54.47% 54.47% 118.08% 63.62% 108.93% 108.93% 100.00%
NAPS 1.0794 1.0669 1.0168 0.9958 0.9583 0.9467 0.9047 12.43%
  QoQ % 1.17% 4.93% 2.11% 3.91% 1.23% 4.64% -
  Horiz. % 119.31% 117.93% 112.39% 110.07% 105.92% 104.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 3.0200 3.2100 2.4000 2.3300 2.5300 2.3400 2.5800 -
P/RPS 0.67 0.76 0.59 0.58 0.64 0.61 0.69 -1.93%
  QoQ % -11.84% 28.81% 1.72% -9.38% 4.92% -11.59% -
  Horiz. % 97.10% 110.14% 85.51% 84.06% 92.75% 88.41% 100.00%
P/EPS 6.94 7.83 6.15 6.16 6.63 6.23 7.18 -2.23%
  QoQ % -11.37% 27.32% -0.16% -7.09% 6.42% -13.23% -
  Horiz. % 96.66% 109.05% 85.65% 85.79% 92.34% 86.77% 100.00%
EY 14.41 12.77 16.27 16.23 15.07 16.06 13.92 2.32%
  QoQ % 12.84% -21.51% 0.25% 7.70% -6.16% 15.37% -
  Horiz. % 103.52% 91.74% 116.88% 116.59% 108.26% 115.37% 100.00%
DY 1.99 1.87 5.42 3.00 4.74 5.13 4.26 -39.66%
  QoQ % 6.42% -65.50% 80.67% -36.71% -7.60% 20.42% -
  Horiz. % 46.71% 43.90% 127.23% 70.42% 111.27% 120.42% 100.00%
P/NAPS 1.17 1.25 0.98 0.97 1.10 1.03 1.19 -1.12%
  QoQ % -6.40% 27.55% 1.03% -11.82% 6.80% -13.45% -
  Horiz. % 98.32% 105.04% 82.35% 81.51% 92.44% 86.55% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 19/12/12 18/09/12 26/06/12 21/03/12 15/12/11 28/09/11 -
Price 3.8100 3.0500 2.4500 2.4000 2.5100 2.5100 2.1100 -
P/RPS 0.85 0.72 0.60 0.60 0.63 0.65 0.56 31.91%
  QoQ % 18.06% 20.00% 0.00% -4.76% -3.08% 16.07% -
  Horiz. % 151.79% 128.57% 107.14% 107.14% 112.50% 116.07% 100.00%
P/EPS 8.75 7.44 6.28 6.35 6.58 6.68 5.88 30.19%
  QoQ % 17.61% 18.47% -1.10% -3.50% -1.50% 13.61% -
  Horiz. % 148.81% 126.53% 106.80% 107.99% 111.90% 113.61% 100.00%
EY 11.42 13.44 15.93 15.76 15.20 14.98 17.02 -23.26%
  QoQ % -15.03% -15.63% 1.08% 3.68% 1.47% -11.99% -
  Horiz. % 67.10% 78.97% 93.60% 92.60% 89.31% 88.01% 100.00%
DY 1.57 1.97 5.31 2.92 4.78 4.78 5.21 -54.89%
  QoQ % -20.30% -62.90% 81.85% -38.91% 0.00% -8.25% -
  Horiz. % 30.13% 37.81% 101.92% 56.05% 91.75% 91.75% 100.00%
P/NAPS 1.47 1.19 1.00 1.00 1.09 1.11 0.97 31.77%
  QoQ % 23.53% 19.00% 0.00% -8.26% -1.80% 14.43% -
  Horiz. % 151.55% 122.68% 103.09% 103.09% 112.37% 114.43% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

116  204  485  1416 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085+0.005 
 EDUSPEC 0.025+0.005 
 MQTECH 0.10+0.01 
 DGB 0.06+0.01 
 PDZ 0.2050.00 
 FINTEC 0.090.00 
 MLAB 0.06+0.005 
 HUAAN 0.12+0.02 
 LUSTER 0.135+0.01 
 IRIS 0.28-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers