Highlights

[SCIENTX] QoQ TTM Result on 2014-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 20-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Jan-2014  [#2]
Profit Trend QoQ -     7.24%    YoY -     31.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 1,656,732 1,590,472 1,546,314 1,464,646 1,352,240 1,229,045 1,083,816 32.60%
  QoQ % 4.17% 2.86% 5.58% 8.31% 10.02% 13.40% -
  Horiz. % 152.86% 146.75% 142.67% 135.14% 124.77% 113.40% 100.00%
PBT 188,654 186,267 170,470 160,632 149,427 142,980 132,294 26.61%
  QoQ % 1.28% 9.27% 6.12% 7.50% 4.51% 8.08% -
  Horiz. % 142.60% 140.80% 128.86% 121.42% 112.95% 108.08% 100.00%
Tax -35,796 -34,766 -37,522 -34,902 -32,371 -30,483 -25,906 23.98%
  QoQ % -2.96% 7.35% -7.51% -7.82% -6.19% -17.67% -
  Horiz. % 138.18% 134.20% 144.84% 134.73% 124.96% 117.67% 100.00%
NP 152,858 151,501 132,948 125,730 117,056 112,497 106,388 27.25%
  QoQ % 0.90% 13.96% 5.74% 7.41% 4.05% 5.74% -
  Horiz. % 143.68% 142.40% 124.97% 118.18% 110.03% 105.74% 100.00%
NP to SH 149,374 148,450 129,871 123,065 114,752 110,284 103,406 27.70%
  QoQ % 0.62% 14.31% 5.53% 7.24% 4.05% 6.65% -
  Horiz. % 144.45% 143.56% 125.59% 119.01% 110.97% 106.65% 100.00%
Tax Rate 18.97 % 18.66 % 22.01 % 21.73 % 21.66 % 21.32 % 19.58 % -2.08%
  QoQ % 1.66% -15.22% 1.29% 0.32% 1.59% 8.89% -
  Horiz. % 96.88% 95.30% 112.41% 110.98% 110.62% 108.89% 100.00%
Total Cost 1,503,874 1,438,971 1,413,366 1,338,916 1,235,184 1,116,548 977,428 33.17%
  QoQ % 4.51% 1.81% 5.56% 8.40% 10.63% 14.23% -
  Horiz. % 153.86% 147.22% 144.60% 136.98% 126.37% 114.23% 100.00%
Net Worth 767,176 712,015 685,679 650,096 636,833 621,534 585,107 19.74%
  QoQ % 7.75% 3.84% 5.47% 2.08% 2.46% 6.23% -
  Horiz. % 131.12% 121.69% 117.19% 111.11% 108.84% 106.23% 100.00%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 46,440 46,440 59,276 56,639 56,639 56,639 27,956 40.13%
  QoQ % 0.00% -21.65% 4.66% 0.00% 0.00% 102.60% -
  Horiz. % 166.12% 166.12% 212.03% 202.60% 202.60% 202.60% 100.00%
Div Payout % 31.09 % 31.28 % 45.64 % 46.02 % 49.36 % 51.36 % 27.04 % 9.72%
  QoQ % -0.61% -31.46% -0.83% -6.77% -3.89% 89.94% -
  Horiz. % 114.98% 115.68% 168.79% 170.19% 182.54% 189.94% 100.00%
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 767,176 712,015 685,679 650,096 636,833 621,534 585,107 19.74%
  QoQ % 7.75% 3.84% 5.47% 2.08% 2.46% 6.23% -
  Horiz. % 131.12% 121.69% 117.19% 111.11% 108.84% 106.23% 100.00%
NOSH 221,088 221,122 221,186 221,121 221,122 218,850 215,112 1.84%
  QoQ % -0.02% -0.03% 0.03% -0.00% 1.04% 1.74% -
  Horiz. % 102.78% 102.79% 102.82% 102.79% 102.79% 101.74% 100.00%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 9.23 % 9.53 % 8.60 % 8.58 % 8.66 % 9.15 % 9.82 % -4.04%
  QoQ % -3.15% 10.81% 0.23% -0.92% -5.36% -6.82% -
  Horiz. % 93.99% 97.05% 87.58% 87.37% 88.19% 93.18% 100.00%
ROE 19.47 % 20.85 % 18.94 % 18.93 % 18.02 % 17.74 % 17.67 % 6.66%
  QoQ % -6.62% 10.08% 0.05% 5.05% 1.58% 0.40% -
  Horiz. % 110.19% 118.00% 107.19% 107.13% 101.98% 100.40% 100.00%
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 749.35 719.27 699.10 662.37 611.53 561.59 503.84 30.20%
  QoQ % 4.18% 2.89% 5.55% 8.31% 8.89% 11.46% -
  Horiz. % 148.73% 142.76% 138.75% 131.46% 121.37% 111.46% 100.00%
EPS 67.56 67.13 58.72 55.65 51.90 50.39 48.07 25.39%
  QoQ % 0.64% 14.32% 5.52% 7.23% 3.00% 4.83% -
  Horiz. % 140.55% 139.65% 122.16% 115.77% 107.97% 104.83% 100.00%
DPS 21.00 21.00 27.00 25.61 25.61 26.00 13.00 37.55%
  QoQ % 0.00% -22.22% 5.43% 0.00% -1.50% 100.00% -
  Horiz. % 161.54% 161.54% 207.69% 197.00% 197.00% 200.00% 100.00%
NAPS 3.4700 3.2200 3.1000 2.9400 2.8800 2.8400 2.7200 17.57%
  QoQ % 7.76% 3.87% 5.44% 2.08% 1.41% 4.41% -
  Horiz. % 127.57% 118.38% 113.97% 108.09% 105.88% 104.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,864
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 320.53 307.72 299.17 283.37 261.62 237.79 209.69 32.59%
  QoQ % 4.16% 2.86% 5.58% 8.31% 10.02% 13.40% -
  Horiz. % 152.86% 146.75% 142.67% 135.14% 124.77% 113.40% 100.00%
EPS 28.90 28.72 25.13 23.81 22.20 21.34 20.01 27.69%
  QoQ % 0.63% 14.29% 5.54% 7.25% 4.03% 6.65% -
  Horiz. % 144.43% 143.53% 125.59% 118.99% 110.94% 106.65% 100.00%
DPS 8.99 8.99 11.47 10.96 10.96 10.96 5.41 40.17%
  QoQ % 0.00% -21.62% 4.65% 0.00% 0.00% 102.59% -
  Horiz. % 166.17% 166.17% 212.01% 202.59% 202.59% 202.59% 100.00%
NAPS 1.4843 1.3776 1.3266 1.2578 1.2321 1.2025 1.1320 19.74%
  QoQ % 7.75% 3.84% 5.47% 2.09% 2.46% 6.23% -
  Horiz. % 131.12% 121.70% 117.19% 111.11% 108.84% 106.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 7.1500 5.6900 5.8000 5.0000 5.6300 5.2900 3.5800 -
P/RPS 0.95 0.79 0.83 0.75 0.92 0.94 0.71 21.36%
  QoQ % 20.25% -4.82% 10.67% -18.48% -2.13% 32.39% -
  Horiz. % 133.80% 111.27% 116.90% 105.63% 129.58% 132.39% 100.00%
P/EPS 10.58 8.48 9.88 8.98 10.85 10.50 7.45 26.26%
  QoQ % 24.76% -14.17% 10.02% -17.24% 3.33% 40.94% -
  Horiz. % 142.01% 113.83% 132.62% 120.54% 145.64% 140.94% 100.00%
EY 9.45 11.80 10.12 11.13 9.22 9.53 13.43 -20.84%
  QoQ % -19.92% 16.60% -9.07% 20.72% -3.25% -29.04% -
  Horiz. % 70.36% 87.86% 75.35% 82.87% 68.65% 70.96% 100.00%
DY 2.94 3.69 4.66 5.12 4.55 4.91 3.63 -13.08%
  QoQ % -20.33% -20.82% -8.98% 12.53% -7.33% 35.26% -
  Horiz. % 80.99% 101.65% 128.37% 141.05% 125.34% 135.26% 100.00%
P/NAPS 2.06 1.77 1.87 1.70 1.95 1.86 1.32 34.43%
  QoQ % 16.38% -5.35% 10.00% -12.82% 4.84% 40.91% -
  Horiz. % 156.06% 134.09% 141.67% 128.79% 147.73% 140.91% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 17/12/14 24/09/14 19/06/14 20/03/14 17/12/13 26/09/13 25/06/13 -
Price 6.8400 6.9500 5.8100 5.9200 5.6100 5.4600 5.0400 -
P/RPS 0.91 0.97 0.83 0.89 0.92 0.97 1.00 -6.08%
  QoQ % -6.19% 16.87% -6.74% -3.26% -5.15% -3.00% -
  Horiz. % 91.00% 97.00% 83.00% 89.00% 92.00% 97.00% 100.00%
P/EPS 10.12 10.35 9.90 10.64 10.81 10.83 10.48 -2.30%
  QoQ % -2.22% 4.55% -6.95% -1.57% -0.18% 3.34% -
  Horiz. % 96.56% 98.76% 94.47% 101.53% 103.15% 103.34% 100.00%
EY 9.88 9.66 10.11 9.40 9.25 9.23 9.54 2.36%
  QoQ % 2.28% -4.45% 7.55% 1.62% 0.22% -3.25% -
  Horiz. % 103.56% 101.26% 105.97% 98.53% 96.96% 96.75% 100.00%
DY 3.07 3.02 4.65 4.33 4.57 4.76 2.58 12.26%
  QoQ % 1.66% -35.05% 7.39% -5.25% -3.99% 84.50% -
  Horiz. % 118.99% 117.05% 180.23% 167.83% 177.13% 184.50% 100.00%
P/NAPS 1.97 2.16 1.87 2.01 1.95 1.92 1.85 4.27%
  QoQ % -8.80% 15.51% -6.97% 3.08% 1.56% 3.78% -
  Horiz. % 106.49% 116.76% 101.08% 108.65% 105.41% 103.78% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS