Highlights

[SCIENTX] YoY Cumulative Quarter Result on 2012-10-31 [#1]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 19-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Oct-2012  [#1]
Profit Trend QoQ -     -70.36%    YoY -     20.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 550,598 431,071 364,811 241,616 213,762 186,625 164,914 22.24%
  YoY % 27.73% 18.16% 50.99% 13.03% 14.54% 13.17% -
  Horiz. % 333.87% 261.39% 221.21% 146.51% 129.62% 113.17% 100.00%
PBT 80,780 40,163 37,776 31,329 26,285 21,041 14,690 32.84%
  YoY % 101.13% 6.32% 20.58% 19.19% 24.92% 43.23% -
  Horiz. % 549.90% 273.40% 257.15% 213.27% 178.93% 143.23% 100.00%
Tax -18,027 -8,971 -7,941 -6,053 -4,895 -3,584 -1,475 51.74%
  YoY % -100.95% -12.97% -31.19% -23.66% -36.58% -142.98% -
  Horiz. % 1,222.17% 608.20% 538.37% 410.37% 331.86% 242.98% 100.00%
NP 62,753 31,192 29,835 25,276 21,390 17,457 13,215 29.63%
  YoY % 101.18% 4.55% 18.04% 18.17% 22.53% 32.10% -
  Horiz. % 474.86% 236.03% 225.77% 191.27% 161.86% 132.10% 100.00%
NP to SH 60,853 30,267 29,343 24,875 20,633 17,005 12,728 29.78%
  YoY % 101.05% 3.15% 17.96% 20.56% 21.33% 33.60% -
  Horiz. % 478.10% 237.80% 230.54% 195.44% 162.11% 133.60% 100.00%
Tax Rate 22.32 % 22.34 % 21.02 % 19.32 % 18.62 % 17.03 % 10.04 % 14.24%
  YoY % -0.09% 6.28% 8.80% 3.76% 9.34% 69.62% -
  Horiz. % 222.31% 222.51% 209.36% 192.43% 185.46% 169.62% 100.00%
Total Cost 487,845 399,879 334,976 216,340 192,372 169,168 151,699 21.48%
  YoY % 22.00% 19.38% 54.84% 12.46% 13.72% 11.52% -
  Horiz. % 321.59% 263.60% 220.82% 142.61% 126.81% 111.52% 100.00%
Net Worth 1,007,440 767,176 636,833 550,388 488,393 433,207 387,654 17.25%
  YoY % 31.32% 20.47% 15.71% 12.69% 12.74% 11.75% -
  Horiz. % 259.88% 197.90% 164.28% 141.98% 125.99% 111.75% 100.00%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - 15,060 12,931 10,768 -
  YoY % 0.00% 0.00% 0.00% 0.00% 16.46% 20.09% -
  Horiz. % 0.00% 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% 0.00% -4.02% -10.11% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 86.28% 89.89% 100.00%
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 1,007,440 767,176 636,833 550,388 488,393 433,207 387,654 17.25%
  YoY % 31.32% 20.47% 15.71% 12.69% 12.74% 11.75% -
  Horiz. % 259.88% 197.90% 164.28% 141.98% 125.99% 111.75% 100.00%
NOSH 225,883 221,088 221,122 214,995 215,151 215,525 215,363 0.80%
  YoY % 2.17% -0.02% 2.85% -0.07% -0.17% 0.08% -
  Horiz. % 104.88% 102.66% 102.67% 99.83% 99.90% 100.08% 100.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 11.40 % 7.24 % 8.18 % 10.46 % 10.01 % 9.35 % 8.01 % 6.06%
  YoY % 57.46% -11.49% -21.80% 4.50% 7.06% 16.73% -
  Horiz. % 142.32% 90.39% 102.12% 130.59% 124.97% 116.73% 100.00%
ROE 6.04 % 3.95 % 4.61 % 4.52 % 4.22 % 3.93 % 3.28 % 10.71%
  YoY % 52.91% -14.32% 1.99% 7.11% 7.38% 19.82% -
  Horiz. % 184.15% 120.43% 140.55% 137.80% 128.66% 119.82% 100.00%
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 243.75 194.98 164.98 112.38 99.35 86.59 76.57 21.28%
  YoY % 25.01% 18.18% 46.81% 13.12% 14.74% 13.09% -
  Horiz. % 318.34% 254.64% 215.46% 146.77% 129.75% 113.09% 100.00%
EPS 26.94 13.69 13.27 11.57 9.59 7.89 5.91 28.75%
  YoY % 96.79% 3.17% 14.69% 20.65% 21.55% 33.50% -
  Horiz. % 455.84% 231.64% 224.53% 195.77% 162.27% 133.50% 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 4.4600 3.4700 2.8800 2.5600 2.2700 2.0100 1.8000 16.32%
  YoY % 28.53% 20.49% 12.50% 12.78% 12.94% 11.67% -
  Horiz. % 247.78% 192.78% 160.00% 142.22% 126.11% 111.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 106.73 83.56 70.72 46.84 41.44 36.18 31.97 22.24%
  YoY % 27.73% 18.16% 50.98% 13.03% 14.54% 13.17% -
  Horiz. % 333.84% 261.37% 221.21% 146.51% 129.62% 113.17% 100.00%
EPS 11.80 5.87 5.69 4.82 4.00 3.30 2.47 29.76%
  YoY % 101.02% 3.16% 18.05% 20.50% 21.21% 33.60% -
  Horiz. % 477.73% 237.65% 230.36% 195.14% 161.94% 133.60% 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 1.9529 1.4871 1.2345 1.0669 0.9467 0.8397 0.7514 17.25%
  YoY % 31.32% 20.46% 15.71% 12.70% 12.74% 11.75% -
  Horiz. % 259.90% 197.91% 164.29% 141.99% 125.99% 111.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 7.6600 7.1500 5.6300 3.2100 2.3400 1.8400 1.3800 -
P/RPS 3.14 3.67 3.41 2.86 2.36 2.12 1.80 9.71%
  YoY % -14.44% 7.62% 19.23% 21.19% 11.32% 17.78% -
  Horiz. % 174.44% 203.89% 189.44% 158.89% 131.11% 117.78% 100.00%
P/EPS 28.43 52.23 42.43 27.74 24.40 23.32 23.35 3.33%
  YoY % -45.57% 23.10% 52.96% 13.69% 4.63% -0.13% -
  Horiz. % 121.76% 223.68% 181.71% 118.80% 104.50% 99.87% 100.00%
EY 3.52 1.91 2.36 3.60 4.10 4.29 4.28 -3.20%
  YoY % 84.29% -19.07% -34.44% -12.20% -4.43% 0.23% -
  Horiz. % 82.24% 44.63% 55.14% 84.11% 95.79% 100.23% 100.00%
DY 0.00 0.00 0.00 0.00 2.99 3.26 3.62 -
  YoY % 0.00% 0.00% 0.00% 0.00% -8.28% -9.94% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 82.60% 90.06% 100.00%
P/NAPS 1.72 2.06 1.95 1.25 1.03 0.92 0.77 14.33%
  YoY % -16.50% 5.64% 56.00% 21.36% 11.96% 19.48% -
  Horiz. % 223.38% 267.53% 253.25% 162.34% 133.77% 119.48% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 17/12/15 17/12/14 17/12/13 19/12/12 15/12/11 15/12/10 16/12/09 -
Price 9.1500 6.8400 5.6100 3.0500 2.5100 1.8900 1.3800 -
P/RPS 3.75 3.51 3.40 2.71 2.53 2.18 1.80 13.01%
  YoY % 6.84% 3.24% 25.46% 7.11% 16.06% 21.11% -
  Horiz. % 208.33% 195.00% 188.89% 150.56% 140.56% 121.11% 100.00%
P/EPS 33.96 49.96 42.28 26.36 26.17 23.95 23.35 6.44%
  YoY % -32.03% 18.16% 60.39% 0.73% 9.27% 2.57% -
  Horiz. % 145.44% 213.96% 181.07% 112.89% 112.08% 102.57% 100.00%
EY 2.94 2.00 2.37 3.79 3.82 4.17 4.28 -6.06%
  YoY % 47.00% -15.61% -37.47% -0.79% -8.39% -2.57% -
  Horiz. % 68.69% 46.73% 55.37% 88.55% 89.25% 97.43% 100.00%
DY 0.00 0.00 0.00 0.00 2.79 3.17 3.62 -
  YoY % 0.00% 0.00% 0.00% 0.00% -11.99% -12.43% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 77.07% 87.57% 100.00%
P/NAPS 2.05 1.97 1.95 1.19 1.11 0.94 0.77 17.72%
  YoY % 4.06% 1.03% 63.87% 7.21% 18.09% 22.08% -
  Horiz. % 266.23% 255.84% 253.25% 154.55% 144.16% 122.08% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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