Highlights

[SCIENTX] YoY Annualized Quarter Result on 2012-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 21-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jan-2012  [#2]
Profit Trend QoQ -     -1.09%    YoY -     13.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 1,787,872 1,496,602 1,025,400 856,502 763,022 647,256 522,466 22.75%
  YoY % 19.46% 45.95% 19.72% 12.25% 17.89% 23.88% -
  Horiz. % 342.20% 286.45% 196.26% 163.93% 146.04% 123.88% 100.00%
PBT 174,922 164,352 129,048 104,248 89,612 59,508 30,200 33.99%
  YoY % 6.43% 27.36% 23.79% 16.33% 50.59% 97.05% -
  Horiz. % 579.21% 544.21% 427.31% 345.19% 296.73% 197.05% 100.00%
Tax -38,312 -35,336 -26,498 -19,948 -15,226 -6,152 -3,206 51.17%
  YoY % -8.42% -33.35% -32.84% -31.01% -147.50% -91.89% -
  Horiz. % 1,195.01% 1,102.18% 826.51% 622.21% 474.92% 191.89% 100.00%
NP 136,610 129,016 102,550 84,300 74,386 53,356 26,994 31.01%
  YoY % 5.89% 25.81% 21.65% 13.33% 39.41% 97.66% -
  Horiz. % 506.08% 477.94% 379.90% 312.29% 275.56% 197.66% 100.00%
NP to SH 132,642 126,526 100,964 81,634 72,162 51,332 26,192 31.03%
  YoY % 4.83% 25.32% 23.68% 13.13% 40.58% 95.98% -
  Horiz. % 506.42% 483.07% 385.48% 311.68% 275.51% 195.98% 100.00%
Tax Rate 21.90 % 21.50 % 20.53 % 19.14 % 16.99 % 10.34 % 10.62 % 12.81%
  YoY % 1.86% 4.72% 7.26% 12.65% 64.31% -2.64% -
  Horiz. % 206.21% 202.45% 193.31% 180.23% 159.98% 97.36% 100.00%
Total Cost 1,651,262 1,367,586 922,850 772,202 688,636 593,900 495,472 22.21%
  YoY % 20.74% 48.19% 19.51% 12.14% 15.95% 19.87% -
  Horiz. % 333.27% 276.02% 186.26% 155.85% 138.99% 119.87% 100.00%
Net Worth 800,233 650,098 556,849 494,621 437,280 400,492 351,093 14.71%
  YoY % 23.09% 16.75% 12.58% 13.11% 9.19% 14.07% -
  Horiz. % 227.93% 185.16% 158.60% 140.88% 124.55% 114.07% 100.00%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - 30,107 25,849 21,531 - -
  YoY % 0.00% 0.00% 0.00% 16.47% 20.05% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 139.83% 120.05% 100.00% -
Div Payout % - % - % - % 36.88 % 35.82 % 41.95 % - % -
  YoY % 0.00% 0.00% 0.00% 2.96% -14.61% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 87.91% 85.39% 100.00% -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 800,233 650,098 556,849 494,621 437,280 400,492 351,093 14.71%
  YoY % 23.09% 16.75% 12.58% 13.11% 9.19% 14.07% -
  Horiz. % 227.93% 185.16% 158.60% 140.88% 124.55% 114.07% 100.00%
NOSH 223,528 221,121 215,000 215,052 215,408 215,318 215,394 0.62%
  YoY % 1.09% 2.85% -0.02% -0.17% 0.04% -0.04% -
  Horiz. % 103.78% 102.66% 99.82% 99.84% 100.01% 99.96% 100.00%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 7.64 % 8.62 % 10.00 % 9.84 % 9.75 % 8.24 % 5.17 % 6.72%
  YoY % -11.37% -13.80% 1.63% 0.92% 18.33% 59.38% -
  Horiz. % 147.78% 166.73% 193.42% 190.33% 188.59% 159.38% 100.00%
ROE 16.58 % 19.46 % 18.13 % 16.50 % 16.50 % 12.82 % 7.46 % 14.23%
  YoY % -14.80% 7.34% 9.88% 0.00% 28.71% 71.85% -
  Horiz. % 222.25% 260.86% 243.03% 221.18% 221.18% 171.85% 100.00%
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 799.84 676.82 476.93 398.28 354.22 300.60 242.56 21.99%
  YoY % 18.18% 41.91% 19.75% 12.44% 17.84% 23.93% -
  Horiz. % 329.75% 279.03% 196.62% 164.20% 146.03% 123.93% 100.00%
EPS 59.34 57.22 46.96 37.96 33.50 23.84 12.16 30.22%
  YoY % 3.70% 21.85% 23.71% 13.31% 40.52% 96.05% -
  Horiz. % 487.99% 470.56% 386.18% 312.17% 275.49% 196.05% 100.00%
DPS 0.00 0.00 0.00 14.00 12.00 10.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 16.67% 20.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 140.00% 120.00% 100.00% -
NAPS 3.5800 2.9400 2.5900 2.3000 2.0300 1.8600 1.6300 14.00%
  YoY % 21.77% 13.51% 12.61% 13.30% 9.14% 14.11% -
  Horiz. % 219.63% 180.37% 158.90% 141.10% 124.54% 114.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,864
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 345.91 289.55 198.39 165.71 147.63 125.23 101.08 22.75%
  YoY % 19.46% 45.95% 19.72% 12.25% 17.89% 23.89% -
  Horiz. % 342.21% 286.46% 196.27% 163.94% 146.05% 123.89% 100.00%
EPS 25.66 24.48 19.53 15.79 13.96 9.93 5.07 31.02%
  YoY % 4.82% 25.35% 23.69% 13.11% 40.58% 95.86% -
  Horiz. % 506.11% 482.84% 385.21% 311.44% 275.35% 195.86% 100.00%
DPS 0.00 0.00 0.00 5.82 5.00 4.17 0.00 -
  YoY % 0.00% 0.00% 0.00% 16.40% 19.90% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 139.57% 119.90% 100.00% -
NAPS 1.5482 1.2578 1.0774 0.9570 0.8460 0.7749 0.6793 14.71%
  YoY % 23.09% 16.74% 12.58% 13.12% 9.18% 14.07% -
  Horiz. % 227.91% 185.16% 158.60% 140.88% 124.54% 114.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 6.6300 5.0000 3.0200 2.5300 1.9800 1.3800 0.9700 -
P/RPS 0.83 0.74 0.63 0.64 0.56 0.46 0.40 12.93%
  YoY % 12.16% 17.46% -1.56% 14.29% 21.74% 15.00% -
  Horiz. % 207.50% 185.00% 157.50% 160.00% 140.00% 115.00% 100.00%
P/EPS 11.17 8.74 6.43 6.66 5.91 5.79 7.98 5.76%
  YoY % 27.80% 35.93% -3.45% 12.69% 2.07% -27.44% -
  Horiz. % 139.97% 109.52% 80.58% 83.46% 74.06% 72.56% 100.00%
EY 8.95 11.44 15.55 15.00 16.92 17.28 12.54 -5.46%
  YoY % -21.77% -26.43% 3.67% -11.35% -2.08% 37.80% -
  Horiz. % 71.37% 91.23% 124.00% 119.62% 134.93% 137.80% 100.00%
DY 0.00 0.00 0.00 5.53 6.06 7.25 0.00 -
  YoY % 0.00% 0.00% 0.00% -8.75% -16.41% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 76.28% 83.59% 100.00% -
P/NAPS 1.85 1.70 1.17 1.10 0.98 0.74 0.60 20.63%
  YoY % 8.82% 45.30% 6.36% 12.24% 32.43% 23.33% -
  Horiz. % 308.33% 283.33% 195.00% 183.33% 163.33% 123.33% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 23/03/15 20/03/14 27/03/13 21/03/12 15/03/11 25/03/10 18/03/09 -
Price 6.6200 5.9200 3.8100 2.5100 2.6500 1.4300 0.8600 -
P/RPS 0.83 0.87 0.80 0.63 0.75 0.48 0.35 15.47%
  YoY % -4.60% 8.75% 26.98% -16.00% 56.25% 37.14% -
  Horiz. % 237.14% 248.57% 228.57% 180.00% 214.29% 137.14% 100.00%
P/EPS 11.16 10.35 8.11 6.61 7.91 6.00 7.07 7.90%
  YoY % 7.83% 27.62% 22.69% -16.43% 31.83% -15.13% -
  Horiz. % 157.85% 146.39% 114.71% 93.49% 111.88% 84.87% 100.00%
EY 8.96 9.67 12.33 15.12 12.64 16.67 14.14 -7.32%
  YoY % -7.34% -21.57% -18.45% 19.62% -24.18% 17.89% -
  Horiz. % 63.37% 68.39% 87.20% 106.93% 89.39% 117.89% 100.00%
DY 0.00 0.00 0.00 5.58 4.53 6.99 0.00 -
  YoY % 0.00% 0.00% 0.00% 23.18% -35.19% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 79.83% 64.81% 100.00% -
P/NAPS 1.85 2.01 1.47 1.09 1.31 0.77 0.53 23.15%
  YoY % -7.96% 36.73% 34.86% -16.79% 70.13% 45.28% -
  Horiz. % 349.06% 379.25% 277.36% 205.66% 247.17% 145.28% 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
 
 

458  612  588  510 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.115+0.01 
 KANGER 0.195+0.005 
 AT 0.17-0.015 
 SCBUILD 0.065-0.015 
 PA 0.150.00 
 SAPNRG 0.12+0.005 
 MTRONIC-WA 0.075+0.01 
 NETX 0.1450.00 
 VSOLAR 0.050.00 
 ANEKA 0.36+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS