Highlights

[SCIENTX] YoY Cumulative Quarter Result on 2013-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 27-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jan-2013  [#2]
Profit Trend QoQ -     102.94%    YoY -     23.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 1,096,027 893,936 748,301 512,700 428,251 381,511 323,628 22.53%
  YoY % 22.61% 19.46% 45.95% 19.72% 12.25% 17.89% -
  Horiz. % 338.67% 276.22% 231.22% 158.42% 132.33% 117.89% 100.00%
PBT 160,633 87,461 82,176 64,524 52,124 44,806 29,754 32.43%
  YoY % 83.66% 6.43% 27.36% 23.79% 16.33% 50.59% -
  Horiz. % 539.87% 293.95% 276.18% 216.86% 175.18% 150.59% 100.00%
Tax -31,228 -19,156 -17,668 -13,249 -9,974 -7,613 -3,076 47.12%
  YoY % -63.02% -8.42% -33.35% -32.84% -31.01% -147.50% -
  Horiz. % 1,015.21% 622.76% 574.38% 430.72% 324.25% 247.50% 100.00%
NP 129,405 68,305 64,508 51,275 42,150 37,193 26,678 30.09%
  YoY % 89.45% 5.89% 25.81% 21.65% 13.33% 39.41% -
  Horiz. % 485.06% 256.03% 241.80% 192.20% 158.00% 139.41% 100.00%
NP to SH 125,475 66,321 63,263 50,482 40,817 36,081 25,666 30.26%
  YoY % 89.19% 4.83% 25.32% 23.68% 13.13% 40.58% -
  Horiz. % 488.88% 258.40% 246.49% 196.69% 159.03% 140.58% 100.00%
Tax Rate 19.44 % 21.90 % 21.50 % 20.53 % 19.14 % 16.99 % 10.34 % 11.09%
  YoY % -11.23% 1.86% 4.72% 7.26% 12.65% 64.31% -
  Horiz. % 188.01% 211.80% 207.93% 198.55% 185.11% 164.31% 100.00%
Total Cost 966,622 825,631 683,793 461,425 386,101 344,318 296,950 21.73%
  YoY % 17.08% 20.74% 48.19% 19.51% 12.14% 15.95% -
  Horiz. % 325.52% 278.04% 230.27% 155.39% 130.02% 115.95% 100.00%
Net Worth 1,043,930 800,233 650,098 556,849 494,621 437,280 400,492 17.30%
  YoY % 30.45% 23.09% 16.75% 12.58% 13.11% 9.19% -
  Horiz. % 260.66% 199.81% 162.32% 139.04% 123.50% 109.19% 100.00%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - 15,053 12,924 10,765 -
  YoY % 0.00% 0.00% 0.00% 0.00% 16.47% 20.05% -
  Horiz. % 0.00% 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% 0.00% 2.96% -14.61% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 87.91% 85.39% 100.00%
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 1,043,930 800,233 650,098 556,849 494,621 437,280 400,492 17.30%
  YoY % 30.45% 23.09% 16.75% 12.58% 13.11% 9.19% -
  Horiz. % 260.66% 199.81% 162.32% 139.04% 123.50% 109.19% 100.00%
NOSH 225,958 223,528 221,121 215,000 215,052 215,408 215,318 0.81%
  YoY % 1.09% 1.09% 2.85% -0.02% -0.17% 0.04% -
  Horiz. % 104.94% 103.81% 102.70% 99.85% 99.88% 100.04% 100.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 11.81 % 7.64 % 8.62 % 10.00 % 9.84 % 9.75 % 8.24 % 6.18%
  YoY % 54.58% -11.37% -13.80% 1.63% 0.92% 18.33% -
  Horiz. % 143.33% 92.72% 104.61% 121.36% 119.42% 118.33% 100.00%
ROE 12.02 % 8.29 % 9.73 % 9.07 % 8.25 % 8.25 % 6.41 % 11.04%
  YoY % 44.99% -14.80% 7.28% 9.94% 0.00% 28.71% -
  Horiz. % 187.52% 129.33% 151.79% 141.50% 128.71% 128.71% 100.00%
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 485.06 399.92 338.41 238.47 199.14 177.11 150.30 21.55%
  YoY % 21.29% 18.18% 41.91% 19.75% 12.44% 17.84% -
  Horiz. % 322.73% 266.08% 225.16% 158.66% 132.50% 117.84% 100.00%
EPS 55.53 29.67 28.61 23.48 18.98 16.75 11.92 29.22%
  YoY % 87.16% 3.70% 21.85% 23.71% 13.31% 40.52% -
  Horiz. % 465.86% 248.91% 240.02% 196.98% 159.23% 140.52% 100.00%
DPS 0.00 0.00 0.00 0.00 7.00 6.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 16.67% 20.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 140.00% 120.00% 100.00%
NAPS 4.6200 3.5800 2.9400 2.5900 2.3000 2.0300 1.8600 16.37%
  YoY % 29.05% 21.77% 13.51% 12.61% 13.30% 9.14% -
  Horiz. % 248.39% 192.47% 158.06% 139.25% 123.66% 109.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 212.46 173.28 145.05 99.38 83.01 73.95 62.73 22.53%
  YoY % 22.61% 19.46% 45.95% 19.72% 12.25% 17.89% -
  Horiz. % 338.69% 276.23% 231.23% 158.43% 132.33% 117.89% 100.00%
EPS 24.32 12.86 12.26 9.79 7.91 6.99 4.98 30.24%
  YoY % 89.11% 4.89% 25.23% 23.77% 13.16% 40.36% -
  Horiz. % 488.35% 258.23% 246.18% 196.59% 158.84% 140.36% 100.00%
DPS 0.00 0.00 0.00 0.00 2.92 2.51 2.09 -
  YoY % 0.00% 0.00% 0.00% 0.00% 16.33% 20.10% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 139.71% 120.10% 100.00%
NAPS 2.0236 1.5512 1.2602 1.0794 0.9588 0.8476 0.7763 17.31%
  YoY % 30.45% 23.09% 16.75% 12.58% 13.12% 9.18% -
  Horiz. % 260.67% 199.82% 162.33% 139.04% 123.51% 109.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 10.5000 6.6300 5.0000 3.0200 2.5300 1.9800 1.3800 -
P/RPS 2.16 1.66 1.48 1.27 1.27 1.12 0.92 15.28%
  YoY % 30.12% 12.16% 16.54% 0.00% 13.39% 21.74% -
  Horiz. % 234.78% 180.43% 160.87% 138.04% 138.04% 121.74% 100.00%
P/EPS 18.91 22.35 17.48 12.86 13.33 11.82 11.58 8.51%
  YoY % -15.39% 27.86% 35.93% -3.53% 12.77% 2.07% -
  Horiz. % 163.30% 193.01% 150.95% 111.05% 115.11% 102.07% 100.00%
EY 5.29 4.48 5.72 7.77 7.50 8.46 8.64 -7.85%
  YoY % 18.08% -21.68% -26.38% 3.60% -11.35% -2.08% -
  Horiz. % 61.23% 51.85% 66.20% 89.93% 86.81% 97.92% 100.00%
DY 0.00 0.00 0.00 0.00 2.77 3.03 3.62 -
  YoY % 0.00% 0.00% 0.00% 0.00% -8.58% -16.30% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 76.52% 83.70% 100.00%
P/NAPS 2.27 1.85 1.70 1.17 1.10 0.98 0.74 20.53%
  YoY % 22.70% 8.82% 45.30% 6.36% 12.24% 32.43% -
  Horiz. % 306.76% 250.00% 229.73% 158.11% 148.65% 132.43% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 22/03/16 23/03/15 20/03/14 27/03/13 21/03/12 15/03/11 25/03/10 -
Price 12.9400 6.6200 5.9200 3.8100 2.5100 2.6500 1.4300 -
P/RPS 2.67 1.66 1.75 1.60 1.26 1.50 0.95 18.79%
  YoY % 60.84% -5.14% 9.37% 26.98% -16.00% 57.89% -
  Horiz. % 281.05% 174.74% 184.21% 168.42% 132.63% 157.89% 100.00%
P/EPS 23.30 22.31 20.69 16.23 13.22 15.82 12.00 11.69%
  YoY % 4.44% 7.83% 27.48% 22.77% -16.43% 31.83% -
  Horiz. % 194.17% 185.92% 172.42% 135.25% 110.17% 131.83% 100.00%
EY 4.29 4.48 4.83 6.16 7.56 6.32 8.34 -10.48%
  YoY % -4.24% -7.25% -21.59% -18.52% 19.62% -24.22% -
  Horiz. % 51.44% 53.72% 57.91% 73.86% 90.65% 75.78% 100.00%
DY 0.00 0.00 0.00 0.00 2.79 2.26 3.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 23.45% -35.43% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 79.71% 64.57% 100.00%
P/NAPS 2.80 1.85 2.01 1.47 1.09 1.31 0.77 23.99%
  YoY % 51.35% -7.96% 36.73% 34.86% -16.79% 70.13% -
  Horiz. % 363.64% 240.26% 261.04% 190.91% 141.56% 170.13% 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
 
 

321  581  527  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.13-0.02 
 KANGER 0.18-0.03 
 TRIVE 0.0150.00 
 LAMBO 0.025-0.005 
 INIX 0.285-0.05 
 PHB 0.02-0.005 
 FINTEC 0.085-0.015 
 MMAG-WB 0.19+0.005 
 PRESBHD 0.565+0.055 
 MACPIE 0.4750.00 

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!

TOP ARTICLES

1. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
2. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
3. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
4. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
5. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
6. KLCI waves 26 - Wave 3 could have started KLCI waves
7. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
8. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
PARTNERS & BROKERS