Highlights

[SCIENTX] QoQ TTM Result on 2011-07-31 [#4]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 28-Sep-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Jul-2011  [#4]
Profit Trend QoQ -     3.97%    YoY -     28.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 860,211 850,763 831,160 804,023 790,509 752,699 716,527 12.97%
  QoQ % 1.11% 2.36% 3.38% 1.71% 5.02% 5.05% -
  Horiz. % 120.05% 118.73% 116.00% 112.21% 110.33% 105.05% 100.00%
PBT 103,588 103,959 101,885 96,641 92,401 85,806 77,105 21.78%
  QoQ % -0.36% 2.04% 5.43% 4.59% 7.69% 11.28% -
  Horiz. % 134.35% 134.83% 132.14% 125.34% 119.84% 111.28% 100.00%
Tax -19,097 -18,883 -17,833 -16,522 -15,851 -13,150 -10,722 46.99%
  QoQ % -1.13% -5.89% -7.93% -4.23% -20.54% -22.65% -
  Horiz. % 178.11% 176.11% 166.32% 154.09% 147.84% 122.65% 100.00%
NP 84,491 85,076 84,052 80,119 76,550 72,656 66,383 17.46%
  QoQ % -0.69% 1.22% 4.91% 4.66% 5.36% 9.45% -
  Horiz. % 127.28% 128.16% 126.62% 120.69% 115.32% 109.45% 100.00%
NP to SH 81,305 81,982 80,874 77,246 74,298 70,733 64,595 16.59%
  QoQ % -0.83% 1.37% 4.70% 3.97% 5.04% 9.50% -
  Horiz. % 125.87% 126.92% 125.20% 119.59% 115.02% 109.50% 100.00%
Tax Rate 18.44 % 18.16 % 17.50 % 17.10 % 17.15 % 15.33 % 13.91 % 20.70%
  QoQ % 1.54% 3.77% 2.34% -0.29% 11.87% 10.21% -
  Horiz. % 132.57% 130.55% 125.81% 122.93% 123.29% 110.21% 100.00%
Total Cost 775,720 765,687 747,108 723,904 713,959 680,043 650,144 12.51%
  QoQ % 1.31% 2.49% 3.21% 1.39% 4.99% 4.60% -
  Horiz. % 119.32% 117.77% 114.91% 111.35% 109.82% 104.60% 100.00%
Net Worth 513,732 494,389 488,393 466,729 458,084 437,068 433,207 12.05%
  QoQ % 3.91% 1.23% 4.64% 1.89% 4.81% 0.89% -
  Horiz. % 118.59% 114.12% 112.74% 107.74% 105.74% 100.89% 100.00%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 15,060 25,813 25,813 23,684 30,144 25,853 25,853 -30.27%
  QoQ % -41.66% 0.00% 8.99% -21.43% 16.60% 0.00% -
  Horiz. % 58.25% 99.85% 99.85% 91.61% 116.60% 100.00% 100.00%
Div Payout % 18.52 % 31.49 % 31.92 % 30.66 % 40.57 % 36.55 % 40.02 % -40.20%
  QoQ % -41.19% -1.35% 4.11% -24.43% 11.00% -8.67% -
  Horiz. % 46.28% 78.69% 79.76% 76.61% 101.37% 91.33% 100.00%
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 513,732 494,389 488,393 466,729 458,084 437,068 433,207 12.05%
  QoQ % 3.91% 1.23% 4.64% 1.89% 4.81% 0.89% -
  Horiz. % 118.59% 114.12% 112.74% 107.74% 105.74% 100.89% 100.00%
NOSH 214,950 214,952 215,151 215,082 215,063 215,304 215,525 -0.18%
  QoQ % -0.00% -0.09% 0.03% 0.01% -0.11% -0.10% -
  Horiz. % 99.73% 99.73% 99.83% 99.79% 99.79% 99.90% 100.00%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 9.82 % 10.00 % 10.11 % 9.96 % 9.68 % 9.65 % 9.26 % 4.00%
  QoQ % -1.80% -1.09% 1.51% 2.89% 0.31% 4.21% -
  Horiz. % 106.05% 107.99% 109.18% 107.56% 104.54% 104.21% 100.00%
ROE 15.83 % 16.58 % 16.56 % 16.55 % 16.22 % 16.18 % 14.91 % 4.08%
  QoQ % -4.52% 0.12% 0.06% 2.03% 0.25% 8.52% -
  Horiz. % 106.17% 111.20% 111.07% 111.00% 108.79% 108.52% 100.00%
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 400.19 395.79 386.31 373.82 367.57 349.60 332.46 13.17%
  QoQ % 1.11% 2.45% 3.34% 1.70% 5.14% 5.16% -
  Horiz. % 120.37% 119.05% 116.20% 112.44% 110.56% 105.16% 100.00%
EPS 37.82 38.14 37.59 35.91 34.55 32.85 29.97 16.79%
  QoQ % -0.84% 1.46% 4.68% 3.94% 5.18% 9.61% -
  Horiz. % 126.19% 127.26% 125.43% 119.82% 115.28% 109.61% 100.00%
DPS 7.00 12.00 12.00 11.00 14.00 12.00 12.00 -30.21%
  QoQ % -41.67% 0.00% 9.09% -21.43% 16.67% 0.00% -
  Horiz. % 58.33% 100.00% 100.00% 91.67% 116.67% 100.00% 100.00%
NAPS 2.3900 2.3000 2.2700 2.1700 2.1300 2.0300 2.0100 12.25%
  QoQ % 3.91% 1.32% 4.61% 1.88% 4.93% 1.00% -
  Horiz. % 118.91% 114.43% 112.94% 107.96% 105.97% 101.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,550,656
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 55.47 54.86 53.60 51.85 50.98 48.54 46.21 12.96%
  QoQ % 1.11% 2.35% 3.38% 1.71% 5.03% 5.04% -
  Horiz. % 120.04% 118.72% 115.99% 112.21% 110.32% 105.04% 100.00%
EPS 5.24 5.29 5.22 4.98 4.79 4.56 4.17 16.46%
  QoQ % -0.95% 1.34% 4.82% 3.97% 5.04% 9.35% -
  Horiz. % 125.66% 126.86% 125.18% 119.42% 114.87% 109.35% 100.00%
DPS 0.97 1.66 1.66 1.53 1.94 1.67 1.67 -30.41%
  QoQ % -41.57% 0.00% 8.50% -21.13% 16.17% 0.00% -
  Horiz. % 58.08% 99.40% 99.40% 91.62% 116.17% 100.00% 100.00%
NAPS 0.3313 0.3188 0.3150 0.3010 0.2954 0.2819 0.2794 12.04%
  QoQ % 3.92% 1.21% 4.65% 1.90% 4.79% 0.89% -
  Horiz. % 118.58% 114.10% 112.74% 107.73% 105.73% 100.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 2.3300 2.5300 2.3400 2.5800 2.5500 1.9800 1.8400 -
P/RPS 0.58 0.64 0.61 0.69 0.69 0.57 0.55 3.61%
  QoQ % -9.38% 4.92% -11.59% 0.00% 21.05% 3.64% -
  Horiz. % 105.45% 116.36% 110.91% 125.45% 125.45% 103.64% 100.00%
P/EPS 6.16 6.63 6.23 7.18 7.38 6.03 6.14 0.22%
  QoQ % -7.09% 6.42% -13.23% -2.71% 22.39% -1.79% -
  Horiz. % 100.33% 107.98% 101.47% 116.94% 120.20% 98.21% 100.00%
EY 16.23 15.07 16.06 13.92 13.55 16.59 16.29 -0.25%
  QoQ % 7.70% -6.16% 15.37% 2.73% -18.32% 1.84% -
  Horiz. % 99.63% 92.51% 98.59% 85.45% 83.18% 101.84% 100.00%
DY 3.00 4.74 5.13 4.26 5.49 6.06 6.52 -40.43%
  QoQ % -36.71% -7.60% 20.42% -22.40% -9.41% -7.06% -
  Horiz. % 46.01% 72.70% 78.68% 65.34% 84.20% 92.94% 100.00%
P/NAPS 0.97 1.10 1.03 1.19 1.20 0.98 0.92 3.59%
  QoQ % -11.82% 6.80% -13.45% -0.83% 22.45% 6.52% -
  Horiz. % 105.43% 119.57% 111.96% 129.35% 130.43% 106.52% 100.00%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 26/06/12 21/03/12 15/12/11 28/09/11 21/06/11 15/03/11 15/12/10 -
Price 2.4000 2.5100 2.5100 2.1100 2.7000 2.6500 1.8900 -
P/RPS 0.60 0.63 0.65 0.56 0.73 0.76 0.57 3.48%
  QoQ % -4.76% -3.08% 16.07% -23.29% -3.95% 33.33% -
  Horiz. % 105.26% 110.53% 114.04% 98.25% 128.07% 133.33% 100.00%
P/EPS 6.35 6.58 6.68 5.88 7.82 8.07 6.31 0.42%
  QoQ % -3.50% -1.50% 13.61% -24.81% -3.10% 27.89% -
  Horiz. % 100.63% 104.28% 105.86% 93.19% 123.93% 127.89% 100.00%
EY 15.76 15.20 14.98 17.02 12.80 12.40 15.86 -0.42%
  QoQ % 3.68% 1.47% -11.99% 32.97% 3.23% -21.82% -
  Horiz. % 99.37% 95.84% 94.45% 107.31% 80.71% 78.18% 100.00%
DY 2.92 4.78 4.78 5.21 5.19 4.53 6.35 -40.45%
  QoQ % -38.91% 0.00% -8.25% 0.39% 14.57% -28.66% -
  Horiz. % 45.98% 75.28% 75.28% 82.05% 81.73% 71.34% 100.00%
P/NAPS 1.00 1.09 1.11 0.97 1.27 1.31 0.94 4.22%
  QoQ % -8.26% -1.80% 14.43% -23.62% -3.05% 39.36% -
  Horiz. % 106.38% 115.96% 118.09% 103.19% 135.11% 139.36% 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
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

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