Highlights

[SCIENTX] YoY Cumulative Quarter Result on 2012-04-30 [#3]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 26-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 30-Apr-2012  [#3]
Profit Trend QoQ -     48.29%    YoY -     7.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 1,349,186 1,175,071 857,802 655,011 598,823 503,130 374,975 23.78%
  YoY % 14.82% 36.99% 30.96% 9.38% 19.02% 34.18% -
  Horiz. % 359.81% 313.37% 228.76% 174.68% 159.70% 134.18% 100.00%
PBT 143,966 130,253 102,763 77,638 70,691 49,044 26,239 32.79%
  YoY % 10.53% 26.75% 32.36% 9.83% 44.14% 86.91% -
  Horiz. % 548.67% 496.41% 391.64% 295.89% 269.41% 186.91% 100.00%
Tax -31,711 -28,580 -21,541 -14,935 -12,360 -5,122 -2,483 52.86%
  YoY % -10.96% -32.68% -44.23% -20.83% -141.31% -106.28% -
  Horiz. % 1,277.12% 1,151.03% 867.54% 601.49% 497.78% 206.28% 100.00%
NP 112,255 101,673 81,222 62,703 58,331 43,922 23,756 29.53%
  YoY % 10.41% 25.18% 29.53% 7.50% 32.81% 84.89% -
  Horiz. % 472.53% 427.99% 341.90% 263.95% 245.54% 184.89% 100.00%
NP to SH 109,279 99,604 80,017 60,528 56,469 42,489 23,085 29.56%
  YoY % 9.71% 24.48% 32.20% 7.19% 32.90% 84.05% -
  Horiz. % 473.38% 431.47% 346.62% 262.20% 244.61% 184.05% 100.00%
Tax Rate 22.03 % 21.94 % 20.96 % 19.24 % 17.48 % 10.44 % 9.46 % 15.12%
  YoY % 0.41% 4.68% 8.94% 10.07% 67.43% 10.36% -
  Horiz. % 232.88% 231.92% 221.56% 203.38% 184.78% 110.36% 100.00%
Total Cost 1,236,931 1,073,398 776,580 592,308 540,492 459,208 351,219 23.33%
  YoY % 15.24% 38.22% 31.11% 9.59% 17.70% 30.75% -
  Horiz. % 352.18% 305.62% 221.11% 168.64% 153.89% 130.75% 100.00%
Net Worth 846,132 685,551 584,913 513,896 458,555 404,862 359,626 15.32%
  YoY % 23.42% 17.21% 13.82% 12.07% 13.26% 12.58% -
  Horiz. % 235.28% 190.63% 162.64% 142.90% 127.51% 112.58% 100.00%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 20,199 17,691 15,052 15,051 23,681 17,228 - -
  YoY % 14.18% 17.53% 0.01% -36.44% 37.46% 0.00% -
  Horiz. % 117.25% 102.69% 87.37% 87.36% 137.46% 100.00% -
Div Payout % 18.48 % 17.76 % 18.81 % 24.87 % 41.94 % 40.55 % - % -
  YoY % 4.05% -5.58% -24.37% -40.70% 3.43% 0.00% -
  Horiz. % 45.57% 43.80% 46.39% 61.33% 103.43% 100.00% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 846,132 685,551 584,913 513,896 458,555 404,862 359,626 15.32%
  YoY % 23.42% 17.21% 13.82% 12.07% 13.26% 12.58% -
  Horiz. % 235.28% 190.63% 162.64% 142.90% 127.51% 112.58% 100.00%
NOSH 224,438 221,145 215,041 215,019 215,284 215,352 215,345 0.69%
  YoY % 1.49% 2.84% 0.01% -0.12% -0.03% 0.00% -
  Horiz. % 104.22% 102.69% 99.86% 99.85% 99.97% 100.00% 100.00%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 8.32 % 8.65 % 9.47 % 9.57 % 9.74 % 8.73 % 6.34 % 4.63%
  YoY % -3.82% -8.66% -1.04% -1.75% 11.57% 37.70% -
  Horiz. % 131.23% 136.44% 149.37% 150.95% 153.63% 137.70% 100.00%
ROE 12.92 % 14.53 % 13.68 % 11.78 % 12.31 % 10.49 % 6.42 % 12.36%
  YoY % -11.08% 6.21% 16.13% -4.31% 17.35% 63.40% -
  Horiz. % 201.25% 226.32% 213.08% 183.49% 191.74% 163.40% 100.00%
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 601.14 531.36 398.90 304.63 278.15 233.63 174.13 22.93%
  YoY % 13.13% 33.21% 30.95% 9.52% 19.06% 34.17% -
  Horiz. % 345.22% 305.15% 229.08% 174.94% 159.74% 134.17% 100.00%
EPS 48.69 45.04 37.21 28.15 26.23 19.73 10.72 28.67%
  YoY % 8.10% 21.04% 32.18% 7.32% 32.94% 84.05% -
  Horiz. % 454.20% 420.15% 347.11% 262.59% 244.68% 184.05% 100.00%
DPS 9.00 8.00 7.00 7.00 11.00 8.00 0.00 -
  YoY % 12.50% 14.29% 0.00% -36.36% 37.50% 0.00% -
  Horiz. % 112.50% 100.00% 87.50% 87.50% 137.50% 100.00% -
NAPS 3.7700 3.1000 2.7200 2.3900 2.1300 1.8800 1.6700 14.53%
  YoY % 21.61% 13.97% 13.81% 12.21% 13.30% 12.57% -
  Horiz. % 225.75% 185.63% 162.87% 143.11% 127.54% 112.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 261.53 227.78 166.28 126.97 116.08 97.53 72.69 23.77%
  YoY % 14.82% 36.99% 30.96% 9.38% 19.02% 34.17% -
  Horiz. % 359.79% 313.36% 228.75% 174.67% 159.69% 134.17% 100.00%
EPS 21.18 19.31 15.51 11.73 10.95 8.24 4.47 29.58%
  YoY % 9.68% 24.50% 32.23% 7.12% 32.89% 84.34% -
  Horiz. % 473.83% 431.99% 346.98% 262.42% 244.97% 184.34% 100.00%
DPS 3.92 3.43 2.92 2.92 4.59 3.34 0.00 -
  YoY % 14.29% 17.47% 0.00% -36.38% 37.43% 0.00% -
  Horiz. % 117.37% 102.69% 87.43% 87.43% 137.43% 100.00% -
NAPS 1.6402 1.3289 1.1338 0.9962 0.8889 0.7848 0.6971 15.32%
  YoY % 23.43% 17.21% 13.81% 12.07% 13.26% 12.58% -
  Horiz. % 235.29% 190.63% 162.65% 142.91% 127.51% 112.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 6.6500 5.8000 3.5800 2.3300 2.5500 1.4500 1.0000 -
P/RPS 1.11 1.09 0.90 0.76 0.92 0.62 0.57 11.74%
  YoY % 1.83% 21.11% 18.42% -17.39% 48.39% 8.77% -
  Horiz. % 194.74% 191.23% 157.89% 133.33% 161.40% 108.77% 100.00%
P/EPS 13.66 12.88 9.62 8.28 9.72 7.35 9.33 6.56%
  YoY % 6.06% 33.89% 16.18% -14.81% 32.24% -21.22% -
  Horiz. % 146.41% 138.05% 103.11% 88.75% 104.18% 78.78% 100.00%
EY 7.32 7.77 10.39 12.08 10.29 13.61 10.72 -6.16%
  YoY % -5.79% -25.22% -13.99% 17.40% -24.39% 26.96% -
  Horiz. % 68.28% 72.48% 96.92% 112.69% 95.99% 126.96% 100.00%
DY 1.35 1.38 1.96 3.00 4.31 5.52 0.00 -
  YoY % -2.17% -29.59% -34.67% -30.39% -21.92% 0.00% -
  Horiz. % 24.46% 25.00% 35.51% 54.35% 78.08% 100.00% -
P/NAPS 1.76 1.87 1.32 0.97 1.20 0.77 0.60 19.63%
  YoY % -5.88% 41.67% 36.08% -19.17% 55.84% 28.33% -
  Horiz. % 293.33% 311.67% 220.00% 161.67% 200.00% 128.33% 100.00%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 29/06/15 19/06/14 25/06/13 26/06/12 21/06/11 23/06/10 16/06/09 -
Price 6.7600 5.8100 5.0400 2.4000 2.7000 1.4500 1.1600 -
P/RPS 1.12 1.09 1.26 0.79 0.97 0.62 0.67 8.94%
  YoY % 2.75% -13.49% 59.49% -18.56% 56.45% -7.46% -
  Horiz. % 167.16% 162.69% 188.06% 117.91% 144.78% 92.54% 100.00%
P/EPS 13.88 12.90 13.54 8.53 10.29 7.35 10.82 4.24%
  YoY % 7.60% -4.73% 58.73% -17.10% 40.00% -32.07% -
  Horiz. % 128.28% 119.22% 125.14% 78.84% 95.10% 67.93% 100.00%
EY 7.20 7.75 7.38 11.73 9.71 13.61 9.24 -4.07%
  YoY % -7.10% 5.01% -37.08% 20.80% -28.66% 47.29% -
  Horiz. % 77.92% 83.87% 79.87% 126.95% 105.09% 147.29% 100.00%
DY 1.33 1.38 1.39 2.92 4.07 5.52 0.00 -
  YoY % -3.62% -0.72% -52.40% -28.26% -26.27% 0.00% -
  Horiz. % 24.09% 25.00% 25.18% 52.90% 73.73% 100.00% -
P/NAPS 1.79 1.87 1.85 1.00 1.27 0.77 0.69 17.21%
  YoY % -4.28% 1.08% 85.00% -21.26% 64.94% 11.59% -
  Horiz. % 259.42% 271.01% 268.12% 144.93% 184.06% 111.59% 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
 
 

492  217  562  950 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.175+0.085 
 PDZ-WB 0.055+0.025 
 IRIS 0.27+0.01 
 VC 0.08+0.02 
 ANZO 0.215-0.02 
 MLAB 0.05+0.01 
 KNM 0.23+0.015 
 MQTECH 0.075+0.01 
 TDEX 0.085+0.025 
 PA 0.07+0.01 

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