Highlights

[SCIENTX] QoQ TTM Result on 2012-07-31 [#4]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 18-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jul-2012  [#4]
Profit Trend QoQ -     3.21%    YoY -     8.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 1,083,816 965,474 908,879 881,025 860,211 850,763 831,160 19.38%
  QoQ % 12.26% 6.23% 3.16% 2.42% 1.11% 2.36% -
  Horiz. % 130.40% 116.16% 109.35% 106.00% 103.50% 102.36% 100.00%
PBT 132,294 119,569 112,213 107,169 103,588 103,959 101,885 19.04%
  QoQ % 10.64% 6.56% 4.71% 3.46% -0.36% 2.04% -
  Horiz. % 129.85% 117.36% 110.14% 105.19% 101.67% 102.04% 100.00%
Tax -25,906 -22,575 -20,458 -19,300 -19,097 -18,883 -17,833 28.30%
  QoQ % -14.76% -10.35% -6.00% -1.06% -1.13% -5.89% -
  Horiz. % 145.27% 126.59% 114.72% 108.23% 107.09% 105.89% 100.00%
NP 106,388 96,994 91,755 87,869 84,491 85,076 84,052 17.03%
  QoQ % 9.69% 5.71% 4.42% 4.00% -0.69% 1.22% -
  Horiz. % 126.57% 115.40% 109.16% 104.54% 100.52% 101.22% 100.00%
NP to SH 103,406 93,582 88,159 83,917 81,305 81,982 80,874 17.82%
  QoQ % 10.50% 6.15% 5.05% 3.21% -0.83% 1.37% -
  Horiz. % 127.86% 115.71% 109.01% 103.76% 100.53% 101.37% 100.00%
Tax Rate 19.58 % 18.88 % 18.23 % 18.01 % 18.44 % 18.16 % 17.50 % 7.78%
  QoQ % 3.71% 3.57% 1.22% -2.33% 1.54% 3.77% -
  Horiz. % 111.89% 107.89% 104.17% 102.91% 105.37% 103.77% 100.00%
Total Cost 977,428 868,480 817,124 793,156 775,720 765,687 747,108 19.64%
  QoQ % 12.54% 6.28% 3.02% 2.25% 1.31% 2.49% -
  Horiz. % 130.83% 116.25% 109.37% 106.16% 103.83% 102.49% 100.00%
Net Worth 585,107 556,860 550,388 524,532 513,732 494,389 488,393 12.81%
  QoQ % 5.07% 1.18% 4.93% 2.10% 3.91% 1.23% -
  Horiz. % 119.80% 114.02% 112.69% 107.40% 105.19% 101.23% 100.00%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 27,956 12,898 12,898 27,958 15,060 25,813 25,813 5.46%
  QoQ % 116.74% 0.00% -53.87% 85.64% -41.66% 0.00% -
  Horiz. % 108.30% 49.97% 49.97% 108.31% 58.34% 100.00% 100.00%
Div Payout % 27.04 % 13.78 % 14.63 % 33.32 % 18.52 % 31.49 % 31.92 % -10.48%
  QoQ % 96.23% -5.81% -56.09% 79.91% -41.19% -1.35% -
  Horiz. % 84.71% 43.17% 45.83% 104.39% 58.02% 98.65% 100.00%
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 585,107 556,860 550,388 524,532 513,732 494,389 488,393 12.81%
  QoQ % 5.07% 1.18% 4.93% 2.10% 3.91% 1.23% -
  Horiz. % 119.80% 114.02% 112.69% 107.40% 105.19% 101.23% 100.00%
NOSH 215,112 215,004 214,995 214,972 214,950 214,952 215,151 -0.01%
  QoQ % 0.05% 0.00% 0.01% 0.01% -0.00% -0.09% -
  Horiz. % 99.98% 99.93% 99.93% 99.92% 99.91% 99.91% 100.00%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 9.82 % 10.05 % 10.10 % 9.97 % 9.82 % 10.00 % 10.11 % -1.92%
  QoQ % -2.29% -0.50% 1.30% 1.53% -1.80% -1.09% -
  Horiz. % 97.13% 99.41% 99.90% 98.62% 97.13% 98.91% 100.00%
ROE 17.67 % 16.81 % 16.02 % 16.00 % 15.83 % 16.58 % 16.56 % 4.42%
  QoQ % 5.12% 4.93% 0.13% 1.07% -4.52% 0.12% -
  Horiz. % 106.70% 101.51% 96.74% 96.62% 95.59% 100.12% 100.00%
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 503.84 449.05 422.74 409.83 400.19 395.79 386.31 19.39%
  QoQ % 12.20% 6.22% 3.15% 2.41% 1.11% 2.45% -
  Horiz. % 130.42% 116.24% 109.43% 106.09% 103.59% 102.45% 100.00%
EPS 48.07 43.53 41.01 39.04 37.82 38.14 37.59 17.83%
  QoQ % 10.43% 6.14% 5.05% 3.23% -0.84% 1.46% -
  Horiz. % 127.88% 115.80% 109.10% 103.86% 100.61% 101.46% 100.00%
DPS 13.00 6.00 6.00 13.00 7.00 12.00 12.00 5.49%
  QoQ % 116.67% 0.00% -53.85% 85.71% -41.67% 0.00% -
  Horiz. % 108.33% 50.00% 50.00% 108.33% 58.33% 100.00% 100.00%
NAPS 2.7200 2.5900 2.5600 2.4400 2.3900 2.3000 2.2700 12.83%
  QoQ % 5.02% 1.17% 4.92% 2.09% 3.91% 1.32% -
  Horiz. % 119.82% 114.10% 112.78% 107.49% 105.29% 101.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,550,656
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 69.89 62.26 58.61 56.82 55.47 54.86 53.60 19.37%
  QoQ % 12.26% 6.23% 3.15% 2.43% 1.11% 2.35% -
  Horiz. % 130.39% 116.16% 109.35% 106.01% 103.49% 102.35% 100.00%
EPS 6.67 6.03 5.69 5.41 5.24 5.29 5.22 17.77%
  QoQ % 10.61% 5.98% 5.18% 3.24% -0.95% 1.34% -
  Horiz. % 127.78% 115.52% 109.00% 103.64% 100.38% 101.34% 100.00%
DPS 1.80 0.83 0.83 1.80 0.97 1.66 1.66 5.55%
  QoQ % 116.87% 0.00% -53.89% 85.57% -41.57% 0.00% -
  Horiz. % 108.43% 50.00% 50.00% 108.43% 58.43% 100.00% 100.00%
NAPS 0.3773 0.3591 0.3549 0.3383 0.3313 0.3188 0.3150 12.80%
  QoQ % 5.07% 1.18% 4.91% 2.11% 3.92% 1.21% -
  Horiz. % 119.78% 114.00% 112.67% 107.40% 105.17% 101.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 3.5800 3.0200 3.2100 2.4000 2.3300 2.5300 2.3400 -
P/RPS 0.71 0.67 0.76 0.59 0.58 0.64 0.61 10.66%
  QoQ % 5.97% -11.84% 28.81% 1.72% -9.38% 4.92% -
  Horiz. % 116.39% 109.84% 124.59% 96.72% 95.08% 104.92% 100.00%
P/EPS 7.45 6.94 7.83 6.15 6.16 6.63 6.23 12.67%
  QoQ % 7.35% -11.37% 27.32% -0.16% -7.09% 6.42% -
  Horiz. % 119.58% 111.40% 125.68% 98.72% 98.88% 106.42% 100.00%
EY 13.43 14.41 12.77 16.27 16.23 15.07 16.06 -11.25%
  QoQ % -6.80% 12.84% -21.51% 0.25% 7.70% -6.16% -
  Horiz. % 83.62% 89.73% 79.51% 101.31% 101.06% 93.84% 100.00%
DY 3.63 1.99 1.87 5.42 3.00 4.74 5.13 -20.61%
  QoQ % 82.41% 6.42% -65.50% 80.67% -36.71% -7.60% -
  Horiz. % 70.76% 38.79% 36.45% 105.65% 58.48% 92.40% 100.00%
P/NAPS 1.32 1.17 1.25 0.98 0.97 1.10 1.03 18.00%
  QoQ % 12.82% -6.40% 27.55% 1.03% -11.82% 6.80% -
  Horiz. % 128.16% 113.59% 121.36% 95.15% 94.17% 106.80% 100.00%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 27/03/13 19/12/12 18/09/12 26/06/12 21/03/12 15/12/11 -
Price 5.0400 3.8100 3.0500 2.4500 2.4000 2.5100 2.5100 -
P/RPS 1.00 0.85 0.72 0.60 0.60 0.63 0.65 33.30%
  QoQ % 17.65% 18.06% 20.00% 0.00% -4.76% -3.08% -
  Horiz. % 153.85% 130.77% 110.77% 92.31% 92.31% 96.92% 100.00%
P/EPS 10.48 8.75 7.44 6.28 6.35 6.58 6.68 35.05%
  QoQ % 19.77% 17.61% 18.47% -1.10% -3.50% -1.50% -
  Horiz. % 156.89% 130.99% 111.38% 94.01% 95.06% 98.50% 100.00%
EY 9.54 11.42 13.44 15.93 15.76 15.20 14.98 -26.00%
  QoQ % -16.46% -15.03% -15.63% 1.08% 3.68% 1.47% -
  Horiz. % 63.68% 76.23% 89.72% 106.34% 105.21% 101.47% 100.00%
DY 2.58 1.57 1.97 5.31 2.92 4.78 4.78 -33.73%
  QoQ % 64.33% -20.30% -62.90% 81.85% -38.91% 0.00% -
  Horiz. % 53.97% 32.85% 41.21% 111.09% 61.09% 100.00% 100.00%
P/NAPS 1.85 1.47 1.19 1.00 1.00 1.09 1.11 40.62%
  QoQ % 25.85% 23.53% 19.00% 0.00% -8.26% -1.80% -
  Horiz. % 166.67% 132.43% 107.21% 90.09% 90.09% 98.20% 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
 
 

310  339  572  1291 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 ATTA-WB 0.21+0.16 
 GIIB-OR 0.0050.00 
 PANTECH-WB 0.10+0.03 
 BCMALL 0.17+0.01 
 GFM-WC 0.065+0.015 
 ENCORP 0.32-0.005 
 GADANG-WB 0.025+0.01 
 HEXIND-WA 0.095-0.015 
 PASDEC-WA 0.085+0.02 
PARTNERS & BROKERS