Highlights

[SCIENTX] YoY Annualized Quarter 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 -     6.84%    YoY -     21.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 1,724,284 1,459,244 966,464 855,048 746,500 659,656 613,788 18.78%
  YoY % 18.16% 50.99% 13.03% 14.54% 13.17% 7.47% -
  Horiz. % 280.93% 237.74% 157.46% 139.31% 121.62% 107.47% 100.00%
PBT 160,652 151,104 125,316 105,140 84,164 58,760 35,196 28.78%
  YoY % 6.32% 20.58% 19.19% 24.92% 43.23% 66.95% -
  Horiz. % 456.45% 429.32% 356.05% 298.73% 239.13% 166.95% 100.00%
Tax -35,884 -31,764 -24,212 -19,580 -14,336 -5,900 -3,816 45.26%
  YoY % -12.97% -31.19% -23.66% -36.58% -142.98% -54.61% -
  Horiz. % 940.36% 832.39% 634.49% 513.10% 375.68% 154.61% 100.00%
NP 124,768 119,340 101,104 85,560 69,828 52,860 31,380 25.85%
  YoY % 4.55% 18.04% 18.17% 22.53% 32.10% 68.45% -
  Horiz. % 397.60% 380.31% 322.19% 272.66% 222.52% 168.45% 100.00%
NP to SH 121,068 117,372 99,500 82,532 68,020 50,912 30,208 26.02%
  YoY % 3.15% 17.96% 20.56% 21.33% 33.60% 68.54% -
  Horiz. % 400.78% 388.55% 329.38% 273.21% 225.17% 168.54% 100.00%
Tax Rate 22.34 % 21.02 % 19.32 % 18.62 % 17.03 % 10.04 % 10.84 % 12.80%
  YoY % 6.28% 8.80% 3.76% 9.34% 69.62% -7.38% -
  Horiz. % 206.09% 193.91% 178.23% 171.77% 157.10% 92.62% 100.00%
Total Cost 1,599,516 1,339,904 865,360 769,488 676,672 606,796 582,408 18.33%
  YoY % 19.38% 54.84% 12.46% 13.72% 11.52% 4.19% -
  Horiz. % 274.64% 230.06% 148.58% 132.12% 116.19% 104.19% 100.00%
Net Worth 767,176 636,833 550,388 488,393 433,207 387,654 352,856 13.81%
  YoY % 20.47% 15.71% 12.69% 12.74% 11.75% 9.86% -
  Horiz. % 217.42% 180.48% 155.98% 138.41% 122.77% 109.86% 100.00%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - 60,242 51,726 43,072 - -
  YoY % 0.00% 0.00% 0.00% 16.46% 20.09% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 139.86% 120.09% 100.00% -
Div Payout % - % - % - % 72.99 % 76.05 % 84.60 % - % -
  YoY % 0.00% 0.00% 0.00% -4.02% -10.11% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 86.28% 89.89% 100.00% -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 767,176 636,833 550,388 488,393 433,207 387,654 352,856 13.81%
  YoY % 20.47% 15.71% 12.69% 12.74% 11.75% 9.86% -
  Horiz. % 217.42% 180.48% 155.98% 138.41% 122.77% 109.86% 100.00%
NOSH 221,088 221,122 214,995 215,151 215,525 215,363 215,156 0.45%
  YoY % -0.02% 2.85% -0.07% -0.17% 0.08% 0.10% -
  Horiz. % 102.76% 102.77% 99.93% 100.00% 100.17% 100.10% 100.00%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 7.24 % 8.18 % 10.46 % 10.01 % 9.35 % 8.01 % 5.11 % 5.98%
  YoY % -11.49% -21.80% 4.50% 7.06% 16.73% 56.75% -
  Horiz. % 141.68% 160.08% 204.70% 195.89% 182.97% 156.75% 100.00%
ROE 15.78 % 18.43 % 18.08 % 16.90 % 15.70 % 13.13 % 8.56 % 10.73%
  YoY % -14.38% 1.94% 6.98% 7.64% 19.57% 53.39% -
  Horiz. % 184.35% 215.30% 211.21% 197.43% 183.41% 153.39% 100.00%
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 779.91 659.92 449.53 397.42 346.36 306.30 285.27 18.24%
  YoY % 18.18% 46.80% 13.11% 14.74% 13.08% 7.37% -
  Horiz. % 273.39% 231.33% 157.58% 139.31% 121.41% 107.37% 100.00%
EPS 54.76 53.08 46.28 38.36 31.56 23.64 14.04 25.45%
  YoY % 3.17% 14.69% 20.65% 21.55% 33.50% 68.38% -
  Horiz. % 390.03% 378.06% 329.63% 273.22% 224.79% 168.38% 100.00%
DPS 0.00 0.00 0.00 28.00 24.00 20.00 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 3.4700 2.8800 2.5600 2.2700 2.0100 1.8000 1.6400 13.30%
  YoY % 20.49% 12.50% 12.78% 12.94% 11.67% 9.76% -
  Horiz. % 211.59% 175.61% 156.10% 138.41% 122.56% 109.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 334.24 282.87 187.34 165.75 144.71 127.87 118.98 18.78%
  YoY % 18.16% 50.99% 13.03% 14.54% 13.17% 7.47% -
  Horiz. % 280.92% 237.75% 157.46% 139.31% 121.63% 107.47% 100.00%
EPS 23.47 22.75 19.29 16.00 13.19 9.87 5.86 26.01%
  YoY % 3.16% 17.94% 20.56% 21.30% 33.64% 68.43% -
  Horiz. % 400.51% 388.23% 329.18% 273.04% 225.09% 168.43% 100.00%
DPS 0.00 0.00 0.00 11.68 10.03 8.35 0.00 -
  YoY % 0.00% 0.00% 0.00% 16.45% 20.12% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 139.88% 120.12% 100.00% -
NAPS 1.4871 1.2345 1.0669 0.9467 0.8397 0.7514 0.6840 13.81%
  YoY % 20.46% 15.71% 12.70% 12.74% 11.75% 9.85% -
  Horiz. % 217.41% 180.48% 155.98% 138.41% 122.76% 109.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 7.1500 5.6300 3.2100 2.3400 1.8400 1.3800 1.0000 -
P/RPS 0.92 0.85 0.71 0.59 0.53 0.45 0.35 17.47%
  YoY % 8.24% 19.72% 20.34% 11.32% 17.78% 28.57% -
  Horiz. % 262.86% 242.86% 202.86% 168.57% 151.43% 128.57% 100.00%
P/EPS 13.06 10.61 6.94 6.10 5.83 5.84 7.12 10.63%
  YoY % 23.09% 52.88% 13.77% 4.63% -0.17% -17.98% -
  Horiz. % 183.43% 149.02% 97.47% 85.67% 81.88% 82.02% 100.00%
EY 7.66 9.43 14.42 16.39 17.15 17.13 14.04 -9.60%
  YoY % -18.77% -34.60% -12.02% -4.43% 0.12% 22.01% -
  Horiz. % 54.56% 67.17% 102.71% 116.74% 122.15% 122.01% 100.00%
DY 0.00 0.00 0.00 11.97 13.04 14.49 0.00 -
  YoY % 0.00% 0.00% 0.00% -8.21% -10.01% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 82.61% 89.99% 100.00% -
P/NAPS 2.06 1.95 1.25 1.03 0.92 0.77 0.61 22.48%
  YoY % 5.64% 56.00% 21.36% 11.96% 19.48% 26.23% -
  Horiz. % 337.70% 319.67% 204.92% 168.85% 150.82% 126.23% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 17/12/14 17/12/13 19/12/12 15/12/11 15/12/10 16/12/09 17/12/08 -
Price 6.8400 5.6100 3.0500 2.5100 1.8900 1.3800 1.0200 -
P/RPS 0.88 0.85 0.68 0.63 0.55 0.45 0.36 16.06%
  YoY % 3.53% 25.00% 7.94% 14.55% 22.22% 25.00% -
  Horiz. % 244.44% 236.11% 188.89% 175.00% 152.78% 125.00% 100.00%
P/EPS 12.49 10.57 6.59 6.54 5.99 5.84 7.26 9.46%
  YoY % 18.16% 60.39% 0.76% 9.18% 2.57% -19.56% -
  Horiz. % 172.04% 145.59% 90.77% 90.08% 82.51% 80.44% 100.00%
EY 8.01 9.46 15.17 15.28 16.70 17.13 13.76 -8.62%
  YoY % -15.33% -37.64% -0.72% -8.50% -2.51% 24.49% -
  Horiz. % 58.21% 68.75% 110.25% 111.05% 121.37% 124.49% 100.00%
DY 0.00 0.00 0.00 11.16 12.70 14.49 0.00 -
  YoY % 0.00% 0.00% 0.00% -12.13% -12.35% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 77.02% 87.65% 100.00% -
P/NAPS 1.97 1.95 1.19 1.11 0.94 0.77 0.62 21.24%
  YoY % 1.03% 63.87% 7.21% 18.09% 22.08% 24.19% -
  Horiz. % 317.74% 314.52% 191.94% 179.03% 151.61% 124.19% 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
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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