Highlights

[SCIENTX] YoY 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 -     6.88%    YoY -     21.19%
Quarter Report


View:


Show?  YoY % Horiz. %

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 426,770 345,102 226,760 217,312 179,502 113,742 165,589 17.08%
  YoY % 23.66% 52.19% 4.35% 21.06% 57.82% -31.31% -
  Horiz. % 257.73% 208.41% 136.94% 131.24% 108.40% 68.69% 100.00%
PBT 48,077 38,239 25,514 25,885 19,290 11,139 13,226 23.99%
  YoY % 25.73% 49.87% -1.43% 34.19% 73.18% -15.78% -
  Horiz. % 363.50% 289.12% 192.91% 195.71% 145.85% 84.22% 100.00%
Tax -10,912 -8,292 -4,961 -4,747 -2,046 -880 -1,300 42.54%
  YoY % -31.60% -67.14% -4.51% -132.01% -132.50% 32.31% -
  Horiz. % 839.38% 637.85% 381.62% 365.15% 157.38% 67.69% 100.00%
NP 37,165 29,947 20,553 21,138 17,244 10,259 11,926 20.85%
  YoY % 24.10% 45.71% -2.77% 22.58% 68.09% -13.98% -
  Horiz. % 311.63% 251.11% 172.34% 177.24% 144.59% 86.02% 100.00%
NP to SH 36,341 29,535 19,711 20,388 16,823 9,989 10,314 23.34%
  YoY % 23.04% 49.84% -3.32% 21.19% 68.42% -3.15% -
  Horiz. % 352.35% 286.36% 191.11% 197.67% 163.11% 96.85% 100.00%
Tax Rate 22.70 % 21.68 % 19.44 % 18.34 % 10.61 % 7.90 % 9.83 % 14.96%
  YoY % 4.70% 11.52% 6.00% 72.86% 34.30% -19.63% -
  Horiz. % 230.93% 220.55% 197.76% 186.57% 107.93% 80.37% 100.00%
Total Cost 389,605 315,155 206,207 196,174 162,258 103,483 153,663 16.76%
  YoY % 23.62% 52.83% 5.11% 20.90% 56.80% -32.66% -
  Horiz. % 253.55% 205.09% 134.19% 127.67% 105.59% 67.34% 100.00%
Net Worth 685,679 585,107 513,732 458,084 404,958 359,517 302,306 14.62%
  YoY % 17.19% 13.89% 12.15% 13.12% 12.64% 18.92% -
  Horiz. % 226.82% 193.55% 169.94% 151.53% 133.96% 118.92% 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 17,694 15,057 - 10,753 6,462 - 5,927 19.98%
  YoY % 17.51% 0.00% 0.00% 66.40% 0.00% 0.00% -
  Horiz. % 298.52% 254.03% 0.00% 181.41% 109.02% 0.00% 100.00%
Div Payout % 48.69 % 50.98 % - % 52.74 % 38.41 % - % 57.47 % -2.72%
  YoY % -4.49% 0.00% 0.00% 37.31% 0.00% 0.00% -
  Horiz. % 84.72% 88.71% 0.00% 91.77% 66.83% 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 685,679 585,107 513,732 458,084 404,958 359,517 302,306 14.62%
  YoY % 17.19% 13.89% 12.15% 13.12% 12.64% 18.92% -
  Horiz. % 226.82% 193.55% 169.94% 151.53% 133.96% 118.92% 100.00%
NOSH 221,186 215,112 214,950 215,063 215,403 215,280 197,586 1.90%
  YoY % 2.82% 0.08% -0.05% -0.16% 0.06% 8.96% -
  Horiz. % 111.94% 108.87% 108.79% 108.85% 109.02% 108.96% 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 8.71 % 8.68 % 9.06 % 9.73 % 9.61 % 9.02 % 7.20 % 3.22%
  YoY % 0.35% -4.19% -6.89% 1.25% 6.54% 25.28% -
  Horiz. % 120.97% 120.56% 125.83% 135.14% 133.47% 125.28% 100.00%
ROE 5.30 % 5.05 % 3.84 % 4.45 % 4.15 % 2.78 % 3.41 % 7.62%
  YoY % 4.95% 31.51% -13.71% 7.23% 49.28% -18.48% -
  Horiz. % 155.43% 148.09% 112.61% 130.50% 121.70% 81.52% 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 192.95 160.43 105.49 101.05 83.33 52.83 83.81 14.90%
  YoY % 20.27% 52.08% 4.39% 21.26% 57.73% -36.96% -
  Horiz. % 230.22% 191.42% 125.87% 120.57% 99.43% 63.04% 100.00%
EPS 16.43 13.73 9.17 9.48 7.81 4.64 5.22 21.05%
  YoY % 19.66% 49.73% -3.27% 21.38% 68.32% -11.11% -
  Horiz. % 314.75% 263.03% 175.67% 181.61% 149.62% 88.89% 100.00%
DPS 8.00 7.00 0.00 5.00 3.00 0.00 3.00 17.75%
  YoY % 14.29% 0.00% 0.00% 66.67% 0.00% 0.00% -
  Horiz. % 266.67% 233.33% 0.00% 166.67% 100.00% 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 - 515,261
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 82.83 66.98 44.01 42.18 34.84 22.07 32.14 17.08%
  YoY % 23.66% 52.19% 4.34% 21.07% 57.86% -31.33% -
  Horiz. % 257.72% 208.40% 136.93% 131.24% 108.40% 68.67% 100.00%
EPS 7.05 5.73 3.83 3.96 3.26 1.94 2.00 23.35%
  YoY % 23.04% 49.61% -3.28% 21.47% 68.04% -3.00% -
  Horiz. % 352.50% 286.50% 191.50% 198.00% 163.00% 97.00% 100.00%
DPS 3.43 2.92 0.00 2.09 1.25 0.00 1.15 19.97%
  YoY % 17.47% 0.00% 0.00% 67.20% 0.00% 0.00% -
  Horiz. % 298.26% 253.91% 0.00% 181.74% 108.70% 0.00% 100.00%
NAPS 1.3307 1.1356 0.9970 0.8890 0.7859 0.6977 0.5867 14.62%
  YoY % 17.18% 13.90% 12.15% 13.12% 12.64% 18.92% -
  Horiz. % 226.81% 193.56% 169.93% 151.53% 133.95% 118.92% 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 3.01 2.23 2.21 2.52 1.74 1.89 1.48 12.55%
  YoY % 34.98% 0.90% -12.30% 44.83% -7.94% 27.70% -
  Horiz. % 203.38% 150.68% 149.32% 170.27% 117.57% 127.70% 100.00%
P/EPS 35.30 26.07 25.41 26.90 18.57 21.55 23.75 6.82%
  YoY % 35.40% 2.60% -5.54% 44.86% -13.83% -9.26% -
  Horiz. % 148.63% 109.77% 106.99% 113.26% 78.19% 90.74% 100.00%
EY 2.83 3.84 3.94 3.72 5.39 4.64 4.21 -6.40%
  YoY % -26.30% -2.54% 5.91% -30.98% 16.16% 10.21% -
  Horiz. % 67.22% 91.21% 93.59% 88.36% 128.03% 110.21% 100.00%
DY 1.38 1.96 0.00 1.96 2.07 0.00 2.42 -8.93%
  YoY % -29.59% 0.00% 0.00% -5.31% 0.00% 0.00% -
  Horiz. % 57.02% 80.99% 0.00% 80.99% 85.54% 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 3.01 3.14 2.28 2.67 1.74 2.20 1.48 12.55%
  YoY % -4.14% 37.72% -14.61% 53.45% -20.91% 48.65% -
  Horiz. % 203.38% 212.16% 154.05% 180.41% 117.57% 148.65% 100.00%
P/EPS 35.36 36.71 26.17 28.48 18.57 25.00 23.75 6.86%
  YoY % -3.68% 40.28% -8.11% 53.37% -25.72% 5.26% -
  Horiz. % 148.88% 154.57% 110.19% 119.92% 78.19% 105.26% 100.00%
EY 2.83 2.72 3.82 3.51 5.39 4.00 4.21 -6.40%
  YoY % 4.04% -28.80% 8.83% -34.88% 34.75% -4.99% -
  Horiz. % 67.22% 64.61% 90.74% 83.37% 128.03% 95.01% 100.00%
DY 1.38 1.39 0.00 1.85 2.07 0.00 2.42 -8.93%
  YoY % -0.72% 0.00% 0.00% -10.63% 0.00% 0.00% -
  Horiz. % 57.02% 57.44% 0.00% 76.45% 85.54% 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.
 


 

126  202  427  1448 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 BARAKAH 0.07-0.015 
 LAMBO 0.075+0.005 
 NIHSIN-WB 0.070.00 
 IOIPG 1.18-0.01 
 LAMBO-WB 0.010.00 
 KNM 0.185-0.005 
 LHI 1.05-0.02 
 DAYANG 1.14-0.01 
 IRIS 0.1450.00 
Partners & Brokers