Highlights

[SCIENTX] QoQ TTM Result on 2013-10-31 [#1]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 17-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Oct-2013  [#1]
Profit Trend QoQ -     4.05%    YoY -     30.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 1,590,472 1,546,314 1,464,646 1,352,240 1,229,045 1,083,816 965,474 39.61%
  QoQ % 2.86% 5.58% 8.31% 10.02% 13.40% 12.26% -
  Horiz. % 164.73% 160.16% 151.70% 140.06% 127.30% 112.26% 100.00%
PBT 186,267 170,470 160,632 149,427 142,980 132,294 119,569 34.49%
  QoQ % 9.27% 6.12% 7.50% 4.51% 8.08% 10.64% -
  Horiz. % 155.78% 142.57% 134.34% 124.97% 119.58% 110.64% 100.00%
Tax -34,766 -37,522 -34,902 -32,371 -30,483 -25,906 -22,575 33.46%
  QoQ % 7.35% -7.51% -7.82% -6.19% -17.67% -14.76% -
  Horiz. % 154.00% 166.21% 154.60% 143.39% 135.03% 114.76% 100.00%
NP 151,501 132,948 125,730 117,056 112,497 106,388 96,994 34.73%
  QoQ % 13.96% 5.74% 7.41% 4.05% 5.74% 9.69% -
  Horiz. % 156.20% 137.07% 129.63% 120.68% 115.98% 109.69% 100.00%
NP to SH 148,450 129,871 123,065 114,752 110,284 103,406 93,582 36.13%
  QoQ % 14.31% 5.53% 7.24% 4.05% 6.65% 10.50% -
  Horiz. % 158.63% 138.78% 131.50% 122.62% 117.85% 110.50% 100.00%
Tax Rate 18.66 % 22.01 % 21.73 % 21.66 % 21.32 % 19.58 % 18.88 % -0.78%
  QoQ % -15.22% 1.29% 0.32% 1.59% 8.89% 3.71% -
  Horiz. % 98.83% 116.58% 115.10% 114.72% 112.92% 103.71% 100.00%
Total Cost 1,438,971 1,413,366 1,338,916 1,235,184 1,116,548 977,428 868,480 40.15%
  QoQ % 1.81% 5.56% 8.40% 10.63% 14.23% 12.54% -
  Horiz. % 165.69% 162.74% 154.17% 142.22% 128.56% 112.54% 100.00%
Net Worth 712,015 685,679 650,096 636,833 621,534 585,107 556,860 17.86%
  QoQ % 3.84% 5.47% 2.08% 2.46% 6.23% 5.07% -
  Horiz. % 127.86% 123.13% 116.74% 114.36% 111.61% 105.07% 100.00%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 46,440 59,276 56,639 56,639 56,639 27,956 12,898 135.47%
  QoQ % -21.65% 4.66% 0.00% 0.00% 102.60% 116.74% -
  Horiz. % 360.05% 459.57% 439.12% 439.12% 439.12% 216.74% 100.00%
Div Payout % 31.28 % 45.64 % 46.02 % 49.36 % 51.36 % 27.04 % 13.78 % 72.98%
  QoQ % -31.46% -0.83% -6.77% -3.89% 89.94% 96.23% -
  Horiz. % 227.00% 331.20% 333.96% 358.20% 372.71% 196.23% 100.00%
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 712,015 685,679 650,096 636,833 621,534 585,107 556,860 17.86%
  QoQ % 3.84% 5.47% 2.08% 2.46% 6.23% 5.07% -
  Horiz. % 127.86% 123.13% 116.74% 114.36% 111.61% 105.07% 100.00%
NOSH 221,122 221,186 221,121 221,122 218,850 215,112 215,004 1.89%
  QoQ % -0.03% 0.03% -0.00% 1.04% 1.74% 0.05% -
  Horiz. % 102.85% 102.88% 102.85% 102.85% 101.79% 100.05% 100.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 9.53 % 8.60 % 8.58 % 8.66 % 9.15 % 9.82 % 10.05 % -3.49%
  QoQ % 10.81% 0.23% -0.92% -5.36% -6.82% -2.29% -
  Horiz. % 94.83% 85.57% 85.37% 86.17% 91.04% 97.71% 100.00%
ROE 20.85 % 18.94 % 18.93 % 18.02 % 17.74 % 17.67 % 16.81 % 15.49%
  QoQ % 10.08% 0.05% 5.05% 1.58% 0.40% 5.12% -
  Horiz. % 124.03% 112.67% 112.61% 107.20% 105.53% 105.12% 100.00%
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 719.27 699.10 662.37 611.53 561.59 503.84 449.05 37.02%
  QoQ % 2.89% 5.55% 8.31% 8.89% 11.46% 12.20% -
  Horiz. % 160.18% 155.68% 147.50% 136.18% 125.06% 112.20% 100.00%
EPS 67.13 58.72 55.65 51.90 50.39 48.07 43.53 33.59%
  QoQ % 14.32% 5.52% 7.23% 3.00% 4.83% 10.43% -
  Horiz. % 154.22% 134.90% 127.84% 119.23% 115.76% 110.43% 100.00%
DPS 21.00 27.00 25.61 25.61 26.00 13.00 6.00 131.05%
  QoQ % -22.22% 5.43% 0.00% -1.50% 100.00% 116.67% -
  Horiz. % 350.00% 450.00% 426.83% 426.83% 433.33% 216.67% 100.00%
NAPS 3.2200 3.1000 2.9400 2.8800 2.8400 2.7200 2.5900 15.67%
  QoQ % 3.87% 5.44% 2.08% 1.41% 4.41% 5.02% -
  Horiz. % 124.32% 119.69% 113.51% 111.20% 109.65% 105.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 308.67 300.10 284.25 262.44 238.53 210.34 187.38 39.61%
  QoQ % 2.86% 5.58% 8.31% 10.02% 13.40% 12.25% -
  Horiz. % 164.73% 160.16% 151.70% 140.06% 127.30% 112.25% 100.00%
EPS 28.81 25.20 23.88 22.27 21.40 20.07 18.16 36.14%
  QoQ % 14.33% 5.53% 7.23% 4.07% 6.63% 10.52% -
  Horiz. % 158.65% 138.77% 131.50% 122.63% 117.84% 110.52% 100.00%
DPS 9.01 11.50 10.99 10.99 10.99 5.43 2.50 135.62%
  QoQ % -21.65% 4.64% 0.00% 0.00% 102.39% 117.20% -
  Horiz. % 360.40% 460.00% 439.60% 439.60% 439.60% 217.20% 100.00%
NAPS 1.3819 1.3307 1.2617 1.2359 1.2063 1.1356 1.0807 17.86%
  QoQ % 3.85% 5.47% 2.09% 2.45% 6.23% 5.08% -
  Horiz. % 127.87% 123.13% 116.75% 114.36% 111.62% 105.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 5.6900 5.8000 5.0000 5.6300 5.2900 3.5800 3.0200 -
P/RPS 0.79 0.83 0.75 0.92 0.94 0.71 0.67 11.64%
  QoQ % -4.82% 10.67% -18.48% -2.13% 32.39% 5.97% -
  Horiz. % 117.91% 123.88% 111.94% 137.31% 140.30% 105.97% 100.00%
P/EPS 8.48 9.88 8.98 10.85 10.50 7.45 6.94 14.34%
  QoQ % -14.17% 10.02% -17.24% 3.33% 40.94% 7.35% -
  Horiz. % 122.19% 142.36% 129.39% 156.34% 151.30% 107.35% 100.00%
EY 11.80 10.12 11.13 9.22 9.53 13.43 14.41 -12.50%
  QoQ % 16.60% -9.07% 20.72% -3.25% -29.04% -6.80% -
  Horiz. % 81.89% 70.23% 77.24% 63.98% 66.13% 93.20% 100.00%
DY 3.69 4.66 5.12 4.55 4.91 3.63 1.99 51.10%
  QoQ % -20.82% -8.98% 12.53% -7.33% 35.26% 82.41% -
  Horiz. % 185.43% 234.17% 257.29% 228.64% 246.73% 182.41% 100.00%
P/NAPS 1.77 1.87 1.70 1.95 1.86 1.32 1.17 31.88%
  QoQ % -5.35% 10.00% -12.82% 4.84% 40.91% 12.82% -
  Horiz. % 151.28% 159.83% 145.30% 166.67% 158.97% 112.82% 100.00%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 24/09/14 19/06/14 20/03/14 17/12/13 26/09/13 25/06/13 27/03/13 -
Price 6.9500 5.8100 5.9200 5.6100 5.4600 5.0400 3.8100 -
P/RPS 0.97 0.83 0.89 0.92 0.97 1.00 0.85 9.23%
  QoQ % 16.87% -6.74% -3.26% -5.15% -3.00% 17.65% -
  Horiz. % 114.12% 97.65% 104.71% 108.24% 114.12% 117.65% 100.00%
P/EPS 10.35 9.90 10.64 10.81 10.83 10.48 8.75 11.88%
  QoQ % 4.55% -6.95% -1.57% -0.18% 3.34% 19.77% -
  Horiz. % 118.29% 113.14% 121.60% 123.54% 123.77% 119.77% 100.00%
EY 9.66 10.11 9.40 9.25 9.23 9.54 11.42 -10.59%
  QoQ % -4.45% 7.55% 1.62% 0.22% -3.25% -16.46% -
  Horiz. % 84.59% 88.53% 82.31% 81.00% 80.82% 83.54% 100.00%
DY 3.02 4.65 4.33 4.57 4.76 2.58 1.57 54.85%
  QoQ % -35.05% 7.39% -5.25% -3.99% 84.50% 64.33% -
  Horiz. % 192.36% 296.18% 275.80% 291.08% 303.18% 164.33% 100.00%
P/NAPS 2.16 1.87 2.01 1.95 1.92 1.85 1.47 29.34%
  QoQ % 15.51% -6.97% 3.08% 1.56% 3.78% 25.85% -
  Horiz. % 146.94% 127.21% 136.73% 132.65% 130.61% 125.85% 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.
 


 

247  278  545  1142 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34+0.005 
 HSI-H6Q 0.295+0.03 
 HSI-C5J 0.25+0.005 
 ARMADA 0.210.00 
 LAMBO 0.065+0.005 
 SUMATEC 0.010.00 
 FOCUS 0.155+0.01 
 HSI-H8G 0.905-0.255 
 BJLAND 0.195+0.005 
 SAPNRG 0.315+0.005 
Partners & Brokers