Highlights

[SCIENTX] YoY Cumulative 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 -     97.82%    YoY -     13.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 893,936 748,301 512,700 428,251 381,511 323,628 261,233 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 87,461 82,176 64,524 52,124 44,806 29,754 15,100 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 -19,156 -17,668 -13,249 -9,974 -7,613 -3,076 -1,603 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 68,305 64,508 51,275 42,150 37,193 26,678 13,497 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 66,321 63,263 50,482 40,817 36,081 25,666 13,096 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 825,631 683,793 461,425 386,101 344,318 296,950 247,736 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 - - - 15,053 12,924 10,765 - -
  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 8.29 % 9.73 % 9.07 % 8.25 % 8.25 % 6.41 % 3.73 % 14.23%
  YoY % -14.80% 7.28% 9.94% 0.00% 28.71% 71.85% -
  Horiz. % 222.25% 260.86% 243.16% 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 399.92 338.41 238.47 199.14 177.11 150.30 121.28 21.99%
  YoY % 18.18% 41.91% 19.75% 12.44% 17.84% 23.93% -
  Horiz. % 329.75% 279.03% 196.63% 164.20% 146.03% 123.93% 100.00%
EPS 29.67 28.61 23.48 18.98 16.75 11.92 6.08 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 7.00 6.00 5.00 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 - 515,876
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 173.28 145.05 99.38 83.01 73.95 62.73 50.64 22.74%
  YoY % 19.46% 45.95% 19.72% 12.25% 17.89% 23.87% -
  Horiz. % 342.18% 286.43% 196.25% 163.92% 146.03% 123.87% 100.00%
EPS 12.86 12.26 9.79 7.91 6.99 4.98 2.54 31.02%
  YoY % 4.89% 25.23% 23.77% 13.16% 40.36% 96.06% -
  Horiz. % 506.30% 482.68% 385.43% 311.42% 275.20% 196.06% 100.00%
DPS 0.00 0.00 0.00 2.92 2.51 2.09 0.00 -
  YoY % 0.00% 0.00% 0.00% 16.33% 20.10% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 139.71% 120.10% 100.00% -
NAPS 1.5512 1.2602 1.0794 0.9588 0.8476 0.7763 0.6806 14.71%
  YoY % 23.09% 16.75% 12.58% 13.12% 9.18% 14.06% -
  Horiz. % 227.92% 185.16% 158.60% 140.88% 124.54% 114.06% 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 1.66 1.48 1.27 1.27 1.12 0.92 0.80 12.93%
  YoY % 12.16% 16.54% 0.00% 13.39% 21.74% 15.00% -
  Horiz. % 207.50% 185.00% 158.75% 158.75% 140.00% 115.00% 100.00%
P/EPS 22.35 17.48 12.86 13.33 11.82 11.58 15.95 5.78%
  YoY % 27.86% 35.93% -3.53% 12.77% 2.07% -27.40% -
  Horiz. % 140.13% 109.59% 80.63% 83.57% 74.11% 72.60% 100.00%
EY 4.48 5.72 7.77 7.50 8.46 8.64 6.27 -5.45%
  YoY % -21.68% -26.38% 3.60% -11.35% -2.08% 37.80% -
  Horiz. % 71.45% 91.23% 123.92% 119.62% 134.93% 137.80% 100.00%
DY 0.00 0.00 0.00 2.77 3.03 3.62 0.00 -
  YoY % 0.00% 0.00% 0.00% -8.58% -16.30% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 76.52% 83.70% 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 1.66 1.75 1.60 1.26 1.50 0.95 0.71 15.20%
  YoY % -5.14% 9.37% 26.98% -16.00% 57.89% 33.80% -
  Horiz. % 233.80% 246.48% 225.35% 177.46% 211.27% 133.80% 100.00%
P/EPS 22.31 20.69 16.23 13.22 15.82 12.00 14.14 7.89%
  YoY % 7.83% 27.48% 22.77% -16.43% 31.83% -15.13% -
  Horiz. % 157.78% 146.32% 114.78% 93.49% 111.88% 84.87% 100.00%
EY 4.48 4.83 6.16 7.56 6.32 8.34 7.07 -7.32%
  YoY % -7.25% -21.59% -18.52% 19.62% -24.22% 17.96% -
  Horiz. % 63.37% 68.32% 87.13% 106.93% 89.39% 117.96% 100.00%
DY 0.00 0.00 0.00 2.79 2.26 3.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 23.45% -35.43% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 79.71% 64.57% 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
 
 

503  541  451  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.085+0.01 
 PHB 0.045+0.005 
 XOX 0.305+0.015 
 AT 0.12+0.02 
 VIVOCOM 0.045+0.015 
 NETX 0.02+0.005 
 FINTEC 0.16+0.035 
 VSOLAR 0.07+0.02 
 LAMBO 0.075+0.015 
 NEXGRAM 0.075+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