Highlights

[SCIENTX] QoQ TTM Result on 2011-10-31 [#1]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 15-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Oct-2011  [#1]
Profit Trend QoQ -     4.70%    YoY -     25.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 881,025 860,211 850,763 831,160 804,023 790,509 752,699 11.08%
  QoQ % 2.42% 1.11% 2.36% 3.38% 1.71% 5.02% -
  Horiz. % 117.05% 114.28% 113.03% 110.42% 106.82% 105.02% 100.00%
PBT 107,169 103,588 103,959 101,885 96,641 92,401 85,806 15.99%
  QoQ % 3.46% -0.36% 2.04% 5.43% 4.59% 7.69% -
  Horiz. % 124.90% 120.72% 121.16% 118.74% 112.63% 107.69% 100.00%
Tax -19,300 -19,097 -18,883 -17,833 -16,522 -15,851 -13,150 29.18%
  QoQ % -1.06% -1.13% -5.89% -7.93% -4.23% -20.54% -
  Horiz. % 146.77% 145.22% 143.60% 135.61% 125.64% 120.54% 100.00%
NP 87,869 84,491 85,076 84,052 80,119 76,550 72,656 13.53%
  QoQ % 4.00% -0.69% 1.22% 4.91% 4.66% 5.36% -
  Horiz. % 120.94% 116.29% 117.09% 115.68% 110.27% 105.36% 100.00%
NP to SH 83,917 81,305 81,982 80,874 77,246 74,298 70,733 12.08%
  QoQ % 3.21% -0.83% 1.37% 4.70% 3.97% 5.04% -
  Horiz. % 118.64% 114.95% 115.90% 114.34% 109.21% 105.04% 100.00%
Tax Rate 18.01 % 18.44 % 18.16 % 17.50 % 17.10 % 17.15 % 15.33 % 11.35%
  QoQ % -2.33% 1.54% 3.77% 2.34% -0.29% 11.87% -
  Horiz. % 117.48% 120.29% 118.46% 114.16% 111.55% 111.87% 100.00%
Total Cost 793,156 775,720 765,687 747,108 723,904 713,959 680,043 10.81%
  QoQ % 2.25% 1.31% 2.49% 3.21% 1.39% 4.99% -
  Horiz. % 116.63% 114.07% 112.59% 109.86% 106.45% 104.99% 100.00%
Net Worth 524,532 513,732 494,389 488,393 466,729 458,084 437,068 12.94%
  QoQ % 2.10% 3.91% 1.23% 4.64% 1.89% 4.81% -
  Horiz. % 120.01% 117.54% 113.11% 111.74% 106.79% 104.81% 100.00%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 27,958 15,060 25,813 25,813 23,684 30,144 25,853 5.36%
  QoQ % 85.64% -41.66% 0.00% 8.99% -21.43% 16.60% -
  Horiz. % 108.14% 58.25% 99.85% 99.85% 91.61% 116.60% 100.00%
Div Payout % 33.32 % 18.52 % 31.49 % 31.92 % 30.66 % 40.57 % 36.55 % -5.99%
  QoQ % 79.91% -41.19% -1.35% 4.11% -24.43% 11.00% -
  Horiz. % 91.16% 50.67% 86.16% 87.33% 83.89% 111.00% 100.00%
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 524,532 513,732 494,389 488,393 466,729 458,084 437,068 12.94%
  QoQ % 2.10% 3.91% 1.23% 4.64% 1.89% 4.81% -
  Horiz. % 120.01% 117.54% 113.11% 111.74% 106.79% 104.81% 100.00%
NOSH 214,972 214,950 214,952 215,151 215,082 215,063 215,304 -0.10%
  QoQ % 0.01% -0.00% -0.09% 0.03% 0.01% -0.11% -
  Horiz. % 99.85% 99.84% 99.84% 99.93% 99.90% 99.89% 100.00%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 9.97 % 9.82 % 10.00 % 10.11 % 9.96 % 9.68 % 9.65 % 2.20%
  QoQ % 1.53% -1.80% -1.09% 1.51% 2.89% 0.31% -
  Horiz. % 103.32% 101.76% 103.63% 104.77% 103.21% 100.31% 100.00%
ROE 16.00 % 15.83 % 16.58 % 16.56 % 16.55 % 16.22 % 16.18 % -0.74%
  QoQ % 1.07% -4.52% 0.12% 0.06% 2.03% 0.25% -
  Horiz. % 98.89% 97.84% 102.47% 102.35% 102.29% 100.25% 100.00%
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 409.83 400.19 395.79 386.31 373.82 367.57 349.60 11.19%
  QoQ % 2.41% 1.11% 2.45% 3.34% 1.70% 5.14% -
  Horiz. % 117.23% 114.47% 113.21% 110.50% 106.93% 105.14% 100.00%
EPS 39.04 37.82 38.14 37.59 35.91 34.55 32.85 12.21%
  QoQ % 3.23% -0.84% 1.46% 4.68% 3.94% 5.18% -
  Horiz. % 118.84% 115.13% 116.10% 114.43% 109.32% 105.18% 100.00%
DPS 13.00 7.00 12.00 12.00 11.00 14.00 12.00 5.49%
  QoQ % 85.71% -41.67% 0.00% 9.09% -21.43% 16.67% -
  Horiz. % 108.33% 58.33% 100.00% 100.00% 91.67% 116.67% 100.00%
NAPS 2.4400 2.3900 2.3000 2.2700 2.1700 2.1300 2.0300 13.06%
  QoQ % 2.09% 3.91% 1.32% 4.61% 1.88% 4.93% -
  Horiz. % 120.20% 117.73% 113.30% 111.82% 106.90% 104.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,550,656
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 56.82 55.47 54.86 53.60 51.85 50.98 48.54 11.08%
  QoQ % 2.43% 1.11% 2.35% 3.38% 1.71% 5.03% -
  Horiz. % 117.06% 114.28% 113.02% 110.42% 106.82% 105.03% 100.00%
EPS 5.41 5.24 5.29 5.22 4.98 4.79 4.56 12.08%
  QoQ % 3.24% -0.95% 1.34% 4.82% 3.97% 5.04% -
  Horiz. % 118.64% 114.91% 116.01% 114.47% 109.21% 105.04% 100.00%
DPS 1.80 0.97 1.66 1.66 1.53 1.94 1.67 5.13%
  QoQ % 85.57% -41.57% 0.00% 8.50% -21.13% 16.17% -
  Horiz. % 107.78% 58.08% 99.40% 99.40% 91.62% 116.17% 100.00%
NAPS 0.3383 0.3313 0.3188 0.3150 0.3010 0.2954 0.2819 12.94%
  QoQ % 2.11% 3.92% 1.21% 4.65% 1.90% 4.79% -
  Horiz. % 120.01% 117.52% 113.09% 111.74% 106.78% 104.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 2.4000 2.3300 2.5300 2.3400 2.5800 2.5500 1.9800 -
P/RPS 0.59 0.58 0.64 0.61 0.69 0.69 0.57 2.33%
  QoQ % 1.72% -9.38% 4.92% -11.59% 0.00% 21.05% -
  Horiz. % 103.51% 101.75% 112.28% 107.02% 121.05% 121.05% 100.00%
P/EPS 6.15 6.16 6.63 6.23 7.18 7.38 6.03 1.32%
  QoQ % -0.16% -7.09% 6.42% -13.23% -2.71% 22.39% -
  Horiz. % 101.99% 102.16% 109.95% 103.32% 119.07% 122.39% 100.00%
EY 16.27 16.23 15.07 16.06 13.92 13.55 16.59 -1.29%
  QoQ % 0.25% 7.70% -6.16% 15.37% 2.73% -18.32% -
  Horiz. % 98.07% 97.83% 90.84% 96.81% 83.91% 81.68% 100.00%
DY 5.42 3.00 4.74 5.13 4.26 5.49 6.06 -7.18%
  QoQ % 80.67% -36.71% -7.60% 20.42% -22.40% -9.41% -
  Horiz. % 89.44% 49.50% 78.22% 84.65% 70.30% 90.59% 100.00%
P/NAPS 0.98 0.97 1.10 1.03 1.19 1.20 0.98 -
  QoQ % 1.03% -11.82% 6.80% -13.45% -0.83% 22.45% -
  Horiz. % 100.00% 98.98% 112.24% 105.10% 121.43% 122.45% 100.00%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 18/09/12 26/06/12 21/03/12 15/12/11 28/09/11 21/06/11 15/03/11 -
Price 2.4500 2.4000 2.5100 2.5100 2.1100 2.7000 2.6500 -
P/RPS 0.60 0.60 0.63 0.65 0.56 0.73 0.76 -14.59%
  QoQ % 0.00% -4.76% -3.08% 16.07% -23.29% -3.95% -
  Horiz. % 78.95% 78.95% 82.89% 85.53% 73.68% 96.05% 100.00%
P/EPS 6.28 6.35 6.58 6.68 5.88 7.82 8.07 -15.41%
  QoQ % -1.10% -3.50% -1.50% 13.61% -24.81% -3.10% -
  Horiz. % 77.82% 78.69% 81.54% 82.78% 72.86% 96.90% 100.00%
EY 15.93 15.76 15.20 14.98 17.02 12.80 12.40 18.19%
  QoQ % 1.08% 3.68% 1.47% -11.99% 32.97% 3.23% -
  Horiz. % 128.47% 127.10% 122.58% 120.81% 137.26% 103.23% 100.00%
DY 5.31 2.92 4.78 4.78 5.21 5.19 4.53 11.18%
  QoQ % 81.85% -38.91% 0.00% -8.25% 0.39% 14.57% -
  Horiz. % 117.22% 64.46% 105.52% 105.52% 115.01% 114.57% 100.00%
P/NAPS 1.00 1.00 1.09 1.11 0.97 1.27 1.31 -16.49%
  QoQ % 0.00% -8.26% -1.80% 14.43% -23.62% -3.05% -
  Horiz. % 76.34% 76.34% 83.21% 84.73% 74.05% 96.95% 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
 
 

282  298  536  1396 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 ATTA-WB 0.20+0.15 
 GIIB-OR 0.0050.00 
 PANTECH-WB 0.09+0.02 
 ENCORP 0.3250.00 
 FOCUS 0.040.00 
 HEXIND-WA 0.095-0.015 
 GFM-WC 0.065+0.015 
 PASDEC-WA 0.085+0.02 
 QES 0.890.00 
PARTNERS & BROKERS