Highlights

[SCIENTX] YoY Cumulative Quarter Result on 2011-04-30 [#3]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 21-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 30-Apr-2011  [#3]
Profit Trend QoQ -     56.51%    YoY -     32.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 1,175,071 857,802 655,011 598,823 503,130 374,975 488,980 15.73%
  YoY % 36.99% 30.96% 9.38% 19.02% 34.18% -23.31% -
  Horiz. % 240.31% 175.43% 133.95% 122.46% 102.89% 76.69% 100.00%
PBT 130,253 102,763 77,638 70,691 49,044 26,239 35,184 24.36%
  YoY % 26.75% 32.36% 9.83% 44.14% 86.91% -25.42% -
  Horiz. % 370.21% 292.07% 220.66% 200.92% 139.39% 74.58% 100.00%
Tax -28,580 -21,541 -14,935 -12,360 -5,122 -2,483 -4,088 38.26%
  YoY % -32.68% -44.23% -20.83% -141.31% -106.28% 39.26% -
  Horiz. % 699.12% 526.93% 365.34% 302.35% 125.29% 60.74% 100.00%
NP 101,673 81,222 62,703 58,331 43,922 23,756 31,096 21.82%
  YoY % 25.18% 29.53% 7.50% 32.81% 84.89% -23.60% -
  Horiz. % 326.96% 261.20% 201.64% 187.58% 141.25% 76.40% 100.00%
NP to SH 99,604 80,017 60,528 56,469 42,489 23,085 26,093 25.00%
  YoY % 24.48% 32.20% 7.19% 32.90% 84.05% -11.53% -
  Horiz. % 381.73% 306.66% 231.97% 216.41% 162.84% 88.47% 100.00%
Tax Rate 21.94 % 20.96 % 19.24 % 17.48 % 10.44 % 9.46 % 11.62 % 11.17%
  YoY % 4.68% 8.94% 10.07% 67.43% 10.36% -18.59% -
  Horiz. % 188.81% 180.38% 165.58% 150.43% 89.85% 81.41% 100.00%
Total Cost 1,073,398 776,580 592,308 540,492 459,208 351,219 457,884 15.25%
  YoY % 38.22% 31.11% 9.59% 17.70% 30.75% -23.30% -
  Horiz. % 234.43% 169.60% 129.36% 118.04% 100.29% 76.70% 100.00%
Net Worth 685,551 584,913 513,896 458,555 404,862 359,626 292,900 15.22%
  YoY % 17.21% 13.82% 12.07% 13.26% 12.58% 22.78% -
  Horiz. % 234.06% 199.70% 175.45% 156.56% 138.23% 122.78% 100.00%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div 17,691 15,052 15,051 23,681 17,228 - 11,486 7.46%
  YoY % 17.53% 0.01% -36.44% 37.46% 0.00% 0.00% -
  Horiz. % 154.02% 131.05% 131.04% 206.17% 149.99% 0.00% 100.00%
Div Payout % 17.76 % 18.81 % 24.87 % 41.94 % 40.55 % - % 44.02 % -14.03%
  YoY % -5.58% -24.37% -40.70% 3.43% 0.00% 0.00% -
  Horiz. % 40.35% 42.73% 56.50% 95.27% 92.12% 0.00% 100.00%
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 685,551 584,913 513,896 458,555 404,862 359,626 292,900 15.22%
  YoY % 17.21% 13.82% 12.07% 13.26% 12.58% 22.78% -
  Horiz. % 234.06% 199.70% 175.45% 156.56% 138.23% 122.78% 100.00%
NOSH 221,145 215,041 215,019 215,284 215,352 215,345 191,438 2.43%
  YoY % 2.84% 0.01% -0.12% -0.03% 0.00% 12.49% -
  Horiz. % 115.52% 112.33% 112.32% 112.46% 112.49% 112.49% 100.00%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 8.65 % 9.47 % 9.57 % 9.74 % 8.73 % 6.34 % 6.36 % 5.26%
  YoY % -8.66% -1.04% -1.75% 11.57% 37.70% -0.31% -
  Horiz. % 136.01% 148.90% 150.47% 153.14% 137.26% 99.69% 100.00%
ROE 14.53 % 13.68 % 11.78 % 12.31 % 10.49 % 6.42 % 8.91 % 8.49%
  YoY % 6.21% 16.13% -4.31% 17.35% 63.40% -27.95% -
  Horiz. % 163.08% 153.54% 132.21% 138.16% 117.73% 72.05% 100.00%
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 531.36 398.90 304.63 278.15 233.63 174.13 255.42 12.98%
  YoY % 33.21% 30.95% 9.52% 19.06% 34.17% -31.83% -
  Horiz. % 208.03% 156.17% 119.27% 108.90% 91.47% 68.17% 100.00%
EPS 45.04 37.21 28.15 26.23 19.73 10.72 13.63 22.03%
  YoY % 21.04% 32.18% 7.32% 32.94% 84.05% -21.35% -
  Horiz. % 330.45% 273.00% 206.53% 192.44% 144.75% 78.65% 100.00%
DPS 8.00 7.00 7.00 11.00 8.00 0.00 6.00 4.91%
  YoY % 14.29% 0.00% -36.36% 37.50% 0.00% 0.00% -
  Horiz. % 133.33% 116.67% 116.67% 183.33% 133.33% 0.00% 100.00%
NAPS 3.1000 2.7200 2.3900 2.1300 1.8800 1.6700 1.5300 12.48%
  YoY % 13.97% 13.81% 12.21% 13.30% 12.57% 9.15% -
  Horiz. % 202.61% 177.78% 156.21% 139.22% 122.88% 109.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,550,656
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 75.78 55.32 42.24 38.62 32.45 24.18 31.53 15.73%
  YoY % 36.98% 30.97% 9.37% 19.01% 34.20% -23.31% -
  Horiz. % 240.34% 175.45% 133.97% 122.49% 102.92% 76.69% 100.00%
EPS 6.42 5.16 3.90 3.64 2.74 1.49 1.68 25.02%
  YoY % 24.42% 32.31% 7.14% 32.85% 83.89% -11.31% -
  Horiz. % 382.14% 307.14% 232.14% 216.67% 163.10% 88.69% 100.00%
DPS 1.14 0.97 0.97 1.53 1.11 0.00 0.74 7.46%
  YoY % 17.53% 0.00% -36.60% 37.84% 0.00% 0.00% -
  Horiz. % 154.05% 131.08% 131.08% 206.76% 150.00% 0.00% 100.00%
NAPS 0.4421 0.3772 0.3314 0.2957 0.2611 0.2319 0.1889 15.22%
  YoY % 17.21% 13.82% 12.07% 13.25% 12.59% 22.76% -
  Horiz. % 234.04% 199.68% 175.44% 156.54% 138.22% 122.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 5.8000 3.5800 2.3300 2.5500 1.4500 1.0000 1.2400 -
P/RPS 1.09 0.90 0.76 0.92 0.62 0.57 0.49 14.25%
  YoY % 21.11% 18.42% -17.39% 48.39% 8.77% 16.33% -
  Horiz. % 222.45% 183.67% 155.10% 187.76% 126.53% 116.33% 100.00%
P/EPS 12.88 9.62 8.28 9.72 7.35 9.33 9.10 5.96%
  YoY % 33.89% 16.18% -14.81% 32.24% -21.22% 2.53% -
  Horiz. % 141.54% 105.71% 90.99% 106.81% 80.77% 102.53% 100.00%
EY 7.77 10.39 12.08 10.29 13.61 10.72 10.99 -5.61%
  YoY % -25.22% -13.99% 17.40% -24.39% 26.96% -2.46% -
  Horiz. % 70.70% 94.54% 109.92% 93.63% 123.84% 97.54% 100.00%
DY 1.38 1.96 3.00 4.31 5.52 0.00 4.84 -18.86%
  YoY % -29.59% -34.67% -30.39% -21.92% 0.00% 0.00% -
  Horiz. % 28.51% 40.50% 61.98% 89.05% 114.05% 0.00% 100.00%
P/NAPS 1.87 1.32 0.97 1.20 0.77 0.60 0.81 14.96%
  YoY % 41.67% 36.08% -19.17% 55.84% 28.33% -25.93% -
  Horiz. % 230.86% 162.96% 119.75% 148.15% 95.06% 74.07% 100.00%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 19/06/14 25/06/13 26/06/12 21/06/11 23/06/10 16/06/09 24/06/08 -
Price 5.8100 5.0400 2.4000 2.7000 1.4500 1.1600 1.2400 -
P/RPS 1.09 1.26 0.79 0.97 0.62 0.67 0.49 14.25%
  YoY % -13.49% 59.49% -18.56% 56.45% -7.46% 36.73% -
  Horiz. % 222.45% 257.14% 161.22% 197.96% 126.53% 136.73% 100.00%
P/EPS 12.90 13.54 8.53 10.29 7.35 10.82 9.10 5.99%
  YoY % -4.73% 58.73% -17.10% 40.00% -32.07% 18.90% -
  Horiz. % 141.76% 148.79% 93.74% 113.08% 80.77% 118.90% 100.00%
EY 7.75 7.38 11.73 9.71 13.61 9.24 10.99 -5.65%
  YoY % 5.01% -37.08% 20.80% -28.66% 47.29% -15.92% -
  Horiz. % 70.52% 67.15% 106.73% 88.35% 123.84% 84.08% 100.00%
DY 1.38 1.39 2.92 4.07 5.52 0.00 4.84 -18.86%
  YoY % -0.72% -52.40% -28.26% -26.27% 0.00% 0.00% -
  Horiz. % 28.51% 28.72% 60.33% 84.09% 114.05% 0.00% 100.00%
P/NAPS 1.87 1.85 1.00 1.27 0.77 0.69 0.81 14.96%
  YoY % 1.08% 85.00% -21.26% 64.94% 11.59% -14.81% -
  Horiz. % 230.86% 228.40% 123.46% 156.79% 95.06% 85.19% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS