Highlights

[SCIENTX] QoQ TTM Result on 2012-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 21-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jan-2012  [#2]
Profit Trend QoQ -     1.37%    YoY -     15.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 908,879 881,025 860,211 850,763 831,160 804,023 790,509 9.70%
  QoQ % 3.16% 2.42% 1.11% 2.36% 3.38% 1.71% -
  Horiz. % 114.97% 111.45% 108.82% 107.62% 105.14% 101.71% 100.00%
PBT 112,213 107,169 103,588 103,959 101,885 96,641 92,401 13.76%
  QoQ % 4.71% 3.46% -0.36% 2.04% 5.43% 4.59% -
  Horiz. % 121.44% 115.98% 112.11% 112.51% 110.26% 104.59% 100.00%
Tax -20,458 -19,300 -19,097 -18,883 -17,833 -16,522 -15,851 18.45%
  QoQ % -6.00% -1.06% -1.13% -5.89% -7.93% -4.23% -
  Horiz. % 129.06% 121.76% 120.48% 119.13% 112.50% 104.23% 100.00%
NP 91,755 87,869 84,491 85,076 84,052 80,119 76,550 12.78%
  QoQ % 4.42% 4.00% -0.69% 1.22% 4.91% 4.66% -
  Horiz. % 119.86% 114.79% 110.37% 111.14% 109.80% 104.66% 100.00%
NP to SH 88,159 83,917 81,305 81,982 80,874 77,246 74,298 12.02%
  QoQ % 5.05% 3.21% -0.83% 1.37% 4.70% 3.97% -
  Horiz. % 118.66% 112.95% 109.43% 110.34% 108.85% 103.97% 100.00%
Tax Rate 18.23 % 18.01 % 18.44 % 18.16 % 17.50 % 17.10 % 17.15 % 4.14%
  QoQ % 1.22% -2.33% 1.54% 3.77% 2.34% -0.29% -
  Horiz. % 106.30% 105.01% 107.52% 105.89% 102.04% 99.71% 100.00%
Total Cost 817,124 793,156 775,720 765,687 747,108 723,904 713,959 9.37%
  QoQ % 3.02% 2.25% 1.31% 2.49% 3.21% 1.39% -
  Horiz. % 114.45% 111.09% 108.65% 107.25% 104.64% 101.39% 100.00%
Net Worth 550,388 524,532 513,732 494,389 488,393 466,729 458,084 12.96%
  QoQ % 4.93% 2.10% 3.91% 1.23% 4.64% 1.89% -
  Horiz. % 120.15% 114.51% 112.15% 107.93% 106.62% 101.89% 100.00%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 12,898 27,958 15,060 25,813 25,813 23,684 30,144 -43.07%
  QoQ % -53.87% 85.64% -41.66% 0.00% 8.99% -21.43% -
  Horiz. % 42.79% 92.75% 49.96% 85.63% 85.63% 78.57% 100.00%
Div Payout % 14.63 % 33.32 % 18.52 % 31.49 % 31.92 % 30.66 % 40.57 % -49.18%
  QoQ % -56.09% 79.91% -41.19% -1.35% 4.11% -24.43% -
  Horiz. % 36.06% 82.13% 45.65% 77.62% 78.68% 75.57% 100.00%
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 550,388 524,532 513,732 494,389 488,393 466,729 458,084 12.96%
  QoQ % 4.93% 2.10% 3.91% 1.23% 4.64% 1.89% -
  Horiz. % 120.15% 114.51% 112.15% 107.93% 106.62% 101.89% 100.00%
NOSH 214,995 214,972 214,950 214,952 215,151 215,082 215,063 -0.02%
  QoQ % 0.01% 0.01% -0.00% -0.09% 0.03% 0.01% -
  Horiz. % 99.97% 99.96% 99.95% 99.95% 100.04% 100.01% 100.00%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 10.10 % 9.97 % 9.82 % 10.00 % 10.11 % 9.96 % 9.68 % 2.86%
  QoQ % 1.30% 1.53% -1.80% -1.09% 1.51% 2.89% -
  Horiz. % 104.34% 103.00% 101.45% 103.31% 104.44% 102.89% 100.00%
ROE 16.02 % 16.00 % 15.83 % 16.58 % 16.56 % 16.55 % 16.22 % -0.82%
  QoQ % 0.13% 1.07% -4.52% 0.12% 0.06% 2.03% -
  Horiz. % 98.77% 98.64% 97.60% 102.22% 102.10% 102.03% 100.00%
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 422.74 409.83 400.19 395.79 386.31 373.82 367.57 9.72%
  QoQ % 3.15% 2.41% 1.11% 2.45% 3.34% 1.70% -
  Horiz. % 115.01% 111.50% 108.87% 107.68% 105.10% 101.70% 100.00%
EPS 41.01 39.04 37.82 38.14 37.59 35.91 34.55 12.05%
  QoQ % 5.05% 3.23% -0.84% 1.46% 4.68% 3.94% -
  Horiz. % 118.70% 113.00% 109.46% 110.39% 108.80% 103.94% 100.00%
DPS 6.00 13.00 7.00 12.00 12.00 11.00 14.00 -43.01%
  QoQ % -53.85% 85.71% -41.67% 0.00% 9.09% -21.43% -
  Horiz. % 42.86% 92.86% 50.00% 85.71% 85.71% 78.57% 100.00%
NAPS 2.5600 2.4400 2.3900 2.3000 2.2700 2.1700 2.1300 12.98%
  QoQ % 4.92% 2.09% 3.91% 1.32% 4.61% 1.88% -
  Horiz. % 120.19% 114.55% 112.21% 107.98% 106.57% 101.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,550,594
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 58.61 56.82 55.48 54.87 53.60 51.85 50.98 9.70%
  QoQ % 3.15% 2.42% 1.11% 2.37% 3.38% 1.71% -
  Horiz. % 114.97% 111.46% 108.83% 107.63% 105.14% 101.71% 100.00%
EPS 5.69 5.41 5.24 5.29 5.22 4.98 4.79 12.10%
  QoQ % 5.18% 3.24% -0.95% 1.34% 4.82% 3.97% -
  Horiz. % 118.79% 112.94% 109.39% 110.44% 108.98% 103.97% 100.00%
DPS 0.83 1.80 0.97 1.66 1.66 1.53 1.94 -43.08%
  QoQ % -53.89% 85.57% -41.57% 0.00% 8.50% -21.13% -
  Horiz. % 42.78% 92.78% 50.00% 85.57% 85.57% 78.87% 100.00%
NAPS 0.3550 0.3383 0.3313 0.3188 0.3150 0.3010 0.2954 12.97%
  QoQ % 4.94% 2.11% 3.92% 1.21% 4.65% 1.90% -
  Horiz. % 120.18% 114.52% 112.15% 107.92% 106.64% 101.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 3.2100 2.4000 2.3300 2.5300 2.3400 2.5800 2.5500 -
P/RPS 0.76 0.59 0.58 0.64 0.61 0.69 0.69 6.62%
  QoQ % 28.81% 1.72% -9.38% 4.92% -11.59% 0.00% -
  Horiz. % 110.14% 85.51% 84.06% 92.75% 88.41% 100.00% 100.00%
P/EPS 7.83 6.15 6.16 6.63 6.23 7.18 7.38 4.01%
  QoQ % 27.32% -0.16% -7.09% 6.42% -13.23% -2.71% -
  Horiz. % 106.10% 83.33% 83.47% 89.84% 84.42% 97.29% 100.00%
EY 12.77 16.27 16.23 15.07 16.06 13.92 13.55 -3.86%
  QoQ % -21.51% 0.25% 7.70% -6.16% 15.37% 2.73% -
  Horiz. % 94.24% 120.07% 119.78% 111.22% 118.52% 102.73% 100.00%
DY 1.87 5.42 3.00 4.74 5.13 4.26 5.49 -51.07%
  QoQ % -65.50% 80.67% -36.71% -7.60% 20.42% -22.40% -
  Horiz. % 34.06% 98.72% 54.64% 86.34% 93.44% 77.60% 100.00%
P/NAPS 1.25 0.98 0.97 1.10 1.03 1.19 1.20 2.75%
  QoQ % 27.55% 1.03% -11.82% 6.80% -13.45% -0.83% -
  Horiz. % 104.17% 81.67% 80.83% 91.67% 85.83% 99.17% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 19/12/12 18/09/12 26/06/12 21/03/12 15/12/11 28/09/11 21/06/11 -
Price 3.0500 2.4500 2.4000 2.5100 2.5100 2.1100 2.7000 -
P/RPS 0.72 0.60 0.60 0.63 0.65 0.56 0.73 -0.91%
  QoQ % 20.00% 0.00% -4.76% -3.08% 16.07% -23.29% -
  Horiz. % 98.63% 82.19% 82.19% 86.30% 89.04% 76.71% 100.00%
P/EPS 7.44 6.28 6.35 6.58 6.68 5.88 7.82 -3.25%
  QoQ % 18.47% -1.10% -3.50% -1.50% 13.61% -24.81% -
  Horiz. % 95.14% 80.31% 81.20% 84.14% 85.42% 75.19% 100.00%
EY 13.44 15.93 15.76 15.20 14.98 17.02 12.80 3.29%
  QoQ % -15.63% 1.08% 3.68% 1.47% -11.99% 32.97% -
  Horiz. % 105.00% 124.45% 123.13% 118.75% 117.03% 132.97% 100.00%
DY 1.97 5.31 2.92 4.78 4.78 5.21 5.19 -47.42%
  QoQ % -62.90% 81.85% -38.91% 0.00% -8.25% 0.39% -
  Horiz. % 37.96% 102.31% 56.26% 92.10% 92.10% 100.39% 100.00%
P/NAPS 1.19 1.00 1.00 1.09 1.11 0.97 1.27 -4.23%
  QoQ % 19.00% 0.00% -8.26% -1.80% 14.43% -23.62% -
  Horiz. % 93.70% 78.74% 78.74% 85.83% 87.40% 76.38% 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
 
 

359  326  643  1195 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.635+0.035 
 GLOTEC-WA 0.115+0.04 
 VSOLAR 0.0150.00 
 PRIVA 0.245+0.015 
 FINTEC 0.0350.00 
 MMAG 0.180.00 
 PICORP 0.215+0.015 
 GREENYB 0.3150.00 
 QES 0.91+0.05 
 HEXIND 0.31+0.035 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS