Highlights

[SCIENTX] YoY Annualized Quarter Result on 2011-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 15-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Jan-2011  [#2]
Profit Trend QoQ -     6.09%    YoY -     40.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 1,496,602 1,025,400 856,502 763,022 647,256 522,466 646,782 14.99%
  YoY % 45.95% 19.72% 12.25% 17.89% 23.88% -19.22% -
  Horiz. % 231.39% 158.54% 132.43% 117.97% 100.07% 80.78% 100.00%
PBT 164,352 129,048 104,248 89,612 59,508 30,200 43,916 24.58%
  YoY % 27.36% 23.79% 16.33% 50.59% 97.05% -31.23% -
  Horiz. % 374.24% 293.85% 237.38% 204.05% 135.50% 68.77% 100.00%
Tax -35,336 -26,498 -19,948 -15,226 -6,152 -3,206 -5,576 36.00%
  YoY % -33.35% -32.84% -31.01% -147.50% -91.89% 42.50% -
  Horiz. % 633.72% 475.22% 357.75% 273.06% 110.33% 57.50% 100.00%
NP 129,016 102,550 84,300 74,386 53,356 26,994 38,340 22.39%
  YoY % 25.81% 21.65% 13.33% 39.41% 97.66% -29.59% -
  Horiz. % 336.50% 267.48% 219.87% 194.02% 139.17% 70.41% 100.00%
NP to SH 126,526 100,964 81,634 72,162 51,332 26,192 31,558 26.01%
  YoY % 25.32% 23.68% 13.13% 40.58% 95.98% -17.00% -
  Horiz. % 400.93% 319.93% 258.68% 228.66% 162.66% 83.00% 100.00%
Tax Rate 21.50 % 20.53 % 19.14 % 16.99 % 10.34 % 10.62 % 12.70 % 9.16%
  YoY % 4.72% 7.26% 12.65% 64.31% -2.64% -16.38% -
  Horiz. % 169.29% 161.65% 150.71% 133.78% 81.42% 83.62% 100.00%
Total Cost 1,367,586 922,850 772,202 688,636 593,900 495,472 608,442 14.44%
  YoY % 48.19% 19.51% 12.14% 15.95% 19.87% -18.57% -
  Horiz. % 224.77% 151.67% 126.91% 113.18% 97.61% 81.43% 100.00%
Net Worth 650,098 556,849 494,621 437,280 400,492 351,093 288,433 14.49%
  YoY % 16.75% 12.58% 13.11% 9.19% 14.07% 21.72% -
  Horiz. % 225.39% 193.06% 171.49% 151.61% 138.85% 121.72% 100.00%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - - 30,107 25,849 21,531 - 11,311 -
  YoY % 0.00% 0.00% 16.47% 20.05% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 266.18% 228.53% 190.36% 0.00% 100.00%
Div Payout % - % - % 36.88 % 35.82 % 41.95 % - % 35.84 % -
  YoY % 0.00% 0.00% 2.96% -14.61% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 102.90% 99.94% 117.05% 0.00% 100.00%
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 650,098 556,849 494,621 437,280 400,492 351,093 288,433 14.49%
  YoY % 16.75% 12.58% 13.11% 9.19% 14.07% 21.72% -
  Horiz. % 225.39% 193.06% 171.49% 151.61% 138.85% 121.72% 100.00%
NOSH 221,121 215,000 215,052 215,408 215,318 215,394 188,518 2.69%
  YoY % 2.85% -0.02% -0.17% 0.04% -0.04% 14.26% -
  Horiz. % 117.29% 114.05% 114.08% 114.26% 114.22% 114.26% 100.00%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 8.62 % 10.00 % 9.84 % 9.75 % 8.24 % 5.17 % 5.93 % 6.43%
  YoY % -13.80% 1.63% 0.92% 18.33% 59.38% -12.82% -
  Horiz. % 145.36% 168.63% 165.94% 164.42% 138.95% 87.18% 100.00%
ROE 19.46 % 18.13 % 16.50 % 16.50 % 12.82 % 7.46 % 10.94 % 10.07%
  YoY % 7.34% 9.88% 0.00% 28.71% 71.85% -31.81% -
  Horiz. % 177.88% 165.72% 150.82% 150.82% 117.18% 68.19% 100.00%
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 676.82 476.93 398.28 354.22 300.60 242.56 343.09 11.98%
  YoY % 41.91% 19.75% 12.44% 17.84% 23.93% -29.30% -
  Horiz. % 197.27% 139.01% 116.09% 103.24% 87.62% 70.70% 100.00%
EPS 57.22 46.96 37.96 33.50 23.84 12.16 16.74 22.71%
  YoY % 21.85% 23.71% 13.31% 40.52% 96.05% -27.36% -
  Horiz. % 341.82% 280.53% 226.76% 200.12% 142.41% 72.64% 100.00%
DPS 0.00 0.00 14.00 12.00 10.00 0.00 6.00 -
  YoY % 0.00% 0.00% 16.67% 20.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 233.33% 200.00% 166.67% 0.00% 100.00%
NAPS 2.9400 2.5900 2.3000 2.0300 1.8600 1.6300 1.5300 11.49%
  YoY % 13.51% 12.61% 13.30% 9.14% 14.11% 6.54% -
  Horiz. % 192.16% 169.28% 150.33% 132.68% 121.57% 106.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 290.11 198.77 166.03 147.91 125.47 101.28 125.38 14.99%
  YoY % 45.95% 19.72% 12.25% 17.88% 23.88% -19.22% -
  Horiz. % 231.38% 158.53% 132.42% 117.97% 100.07% 80.78% 100.00%
EPS 24.53 19.57 15.82 13.99 9.95 5.08 6.12 26.01%
  YoY % 25.34% 23.70% 13.08% 40.60% 95.87% -16.99% -
  Horiz. % 400.82% 319.77% 258.50% 228.59% 162.58% 83.01% 100.00%
DPS 0.00 0.00 5.84 5.01 4.17 0.00 2.19 -
  YoY % 0.00% 0.00% 16.57% 20.14% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 266.67% 228.77% 190.41% 0.00% 100.00%
NAPS 1.2602 1.0794 0.9588 0.8476 0.7763 0.6806 0.5591 14.49%
  YoY % 16.75% 12.58% 13.12% 9.18% 14.06% 21.73% -
  Horiz. % 225.40% 193.06% 171.49% 151.60% 138.85% 121.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 5.0000 3.0200 2.5300 1.9800 1.3800 0.9700 1.2700 -
P/RPS 0.74 0.63 0.64 0.56 0.46 0.40 0.37 12.23%
  YoY % 17.46% -1.56% 14.29% 21.74% 15.00% 8.11% -
  Horiz. % 200.00% 170.27% 172.97% 151.35% 124.32% 108.11% 100.00%
P/EPS 8.74 6.43 6.66 5.91 5.79 7.98 7.59 2.38%
  YoY % 35.93% -3.45% 12.69% 2.07% -27.44% 5.14% -
  Horiz. % 115.15% 84.72% 87.75% 77.87% 76.28% 105.14% 100.00%
EY 11.44 15.55 15.00 16.92 17.28 12.54 13.18 -2.33%
  YoY % -26.43% 3.67% -11.35% -2.08% 37.80% -4.86% -
  Horiz. % 86.80% 117.98% 113.81% 128.38% 131.11% 95.14% 100.00%
DY 0.00 0.00 5.53 6.06 7.25 0.00 4.72 -
  YoY % 0.00% 0.00% -8.75% -16.41% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 117.16% 128.39% 153.60% 0.00% 100.00%
P/NAPS 1.70 1.17 1.10 0.98 0.74 0.60 0.83 12.68%
  YoY % 45.30% 6.36% 12.24% 32.43% 23.33% -27.71% -
  Horiz. % 204.82% 140.96% 132.53% 118.07% 89.16% 72.29% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 20/03/14 27/03/13 21/03/12 15/03/11 25/03/10 18/03/09 25/03/08 -
Price 5.9200 3.8100 2.5100 2.6500 1.4300 0.8600 1.2400 -
P/RPS 0.87 0.80 0.63 0.75 0.48 0.35 0.36 15.83%
  YoY % 8.75% 26.98% -16.00% 56.25% 37.14% -2.78% -
  Horiz. % 241.67% 222.22% 175.00% 208.33% 133.33% 97.22% 100.00%
P/EPS 10.35 8.11 6.61 7.91 6.00 7.07 7.41 5.72%
  YoY % 27.62% 22.69% -16.43% 31.83% -15.13% -4.59% -
  Horiz. % 139.68% 109.45% 89.20% 106.75% 80.97% 95.41% 100.00%
EY 9.67 12.33 15.12 12.64 16.67 14.14 13.50 -5.40%
  YoY % -21.57% -18.45% 19.62% -24.18% 17.89% 4.74% -
  Horiz. % 71.63% 91.33% 112.00% 93.63% 123.48% 104.74% 100.00%
DY 0.00 0.00 5.58 4.53 6.99 0.00 4.84 -
  YoY % 0.00% 0.00% 23.18% -35.19% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 115.29% 93.60% 144.42% 0.00% 100.00%
P/NAPS 2.01 1.47 1.09 1.31 0.77 0.53 0.81 16.34%
  YoY % 36.73% 34.86% -16.79% 70.13% 45.28% -34.57% -
  Horiz. % 248.15% 181.48% 134.57% 161.73% 95.06% 65.43% 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
 
 

515  231  550  925 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.18+0.09 
 PDZ-WB 0.05+0.02 
 VC 0.08+0.02 
 IRIS 0.27+0.01 
 MQTECH 0.075+0.01 
 MLAB 0.05+0.01 
 ANZO 0.22-0.015 
 KNM 0.23+0.015 
 TDEX 0.08+0.02 
 GPACKET 0.64+0.14 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers