Highlights

[SCIENTX] YoY 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 -     -2.34%    YoY -     -3.32%
Quarter Report


View:


Show?  YoY % Horiz. %

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 455,250 426,770 345,102 226,760 217,312 179,502 113,742 25.99%
  YoY % 6.67% 23.66% 52.19% 4.35% 21.06% 57.82% -
  Horiz. % 400.25% 375.21% 303.41% 199.36% 191.06% 157.82% 100.00%
PBT 56,505 48,077 38,239 25,514 25,885 19,290 11,139 31.06%
  YoY % 17.53% 25.73% 49.87% -1.43% 34.19% 73.18% -
  Horiz. % 507.27% 431.61% 343.29% 229.05% 232.38% 173.18% 100.00%
Tax -12,555 -10,912 -8,292 -4,961 -4,747 -2,046 -880 55.70%
  YoY % -15.06% -31.60% -67.14% -4.51% -132.01% -132.50% -
  Horiz. % 1,426.70% 1,240.00% 942.27% 563.75% 539.43% 232.50% 100.00%
NP 43,950 37,165 29,947 20,553 21,138 17,244 10,259 27.43%
  YoY % 18.26% 24.10% 45.71% -2.77% 22.58% 68.09% -
  Horiz. % 428.40% 362.27% 291.91% 200.34% 206.04% 168.09% 100.00%
NP to SH 42,958 36,341 29,535 19,711 20,388 16,823 9,989 27.51%
  YoY % 18.21% 23.04% 49.84% -3.32% 21.19% 68.42% -
  Horiz. % 430.05% 363.81% 295.68% 197.33% 204.10% 168.42% 100.00%
Tax Rate 22.22 % 22.70 % 21.68 % 19.44 % 18.34 % 10.61 % 7.90 % 18.80%
  YoY % -2.11% 4.70% 11.52% 6.00% 72.86% 34.30% -
  Horiz. % 281.27% 287.34% 274.43% 246.08% 232.15% 134.30% 100.00%
Total Cost 411,300 389,605 315,155 206,207 196,174 162,258 103,483 25.85%
  YoY % 5.57% 23.62% 52.83% 5.11% 20.90% 56.80% -
  Horiz. % 397.46% 376.49% 304.55% 199.27% 189.57% 156.80% 100.00%
Net Worth 851,480 685,679 585,107 513,732 458,084 404,958 359,517 15.45%
  YoY % 24.18% 17.19% 13.89% 12.15% 13.12% 12.64% -
  Horiz. % 236.84% 190.72% 162.75% 142.89% 127.42% 112.64% 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 20,327 17,694 15,057 - 10,753 6,462 - -
  YoY % 14.88% 17.51% 0.00% 0.00% 66.40% 0.00% -
  Horiz. % 314.56% 273.83% 233.02% 0.00% 166.40% 100.00% -
Div Payout % 47.32 % 48.69 % 50.98 % - % 52.74 % 38.41 % - % -
  YoY % -2.81% -4.49% 0.00% 0.00% 37.31% 0.00% -
  Horiz. % 123.20% 126.76% 132.73% 0.00% 137.31% 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 851,480 685,679 585,107 513,732 458,084 404,958 359,517 15.45%
  YoY % 24.18% 17.19% 13.89% 12.15% 13.12% 12.64% -
  Horiz. % 236.84% 190.72% 162.75% 142.89% 127.42% 112.64% 100.00%
NOSH 225,856 221,186 215,112 214,950 215,063 215,403 215,280 0.80%
  YoY % 2.11% 2.82% 0.08% -0.05% -0.16% 0.06% -
  Horiz. % 104.91% 102.74% 99.92% 99.85% 99.90% 100.06% 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 9.65 % 8.71 % 8.68 % 9.06 % 9.73 % 9.61 % 9.02 % 1.13%
  YoY % 10.79% 0.35% -4.19% -6.89% 1.25% 6.54% -
  Horiz. % 106.98% 96.56% 96.23% 100.44% 107.87% 106.54% 100.00%
ROE 5.05 % 5.30 % 5.05 % 3.84 % 4.45 % 4.15 % 2.78 % 10.46%
  YoY % -4.72% 4.95% 31.51% -13.71% 7.23% 49.28% -
  Horiz. % 181.65% 190.65% 181.65% 138.13% 160.07% 149.28% 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 201.57 192.95 160.43 105.49 101.05 83.33 52.83 24.99%
  YoY % 4.47% 20.27% 52.08% 4.39% 21.26% 57.73% -
  Horiz. % 381.54% 365.23% 303.67% 199.68% 191.27% 157.73% 100.00%
EPS 19.02 16.43 13.73 9.17 9.48 7.81 4.64 26.49%
  YoY % 15.76% 19.66% 49.73% -3.27% 21.38% 68.32% -
  Horiz. % 409.91% 354.09% 295.91% 197.63% 204.31% 168.32% 100.00%
DPS 9.00 8.00 7.00 0.00 5.00 3.00 0.00 -
  YoY % 12.50% 14.29% 0.00% 0.00% 66.67% 0.00% -
  Horiz. % 300.00% 266.67% 233.33% 0.00% 166.67% 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 - 515,261
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 88.35 82.83 66.98 44.01 42.18 34.84 22.07 26.00%
  YoY % 6.66% 23.66% 52.19% 4.34% 21.07% 57.86% -
  Horiz. % 400.32% 375.31% 303.49% 199.41% 191.12% 157.86% 100.00%
EPS 8.34 7.05 5.73 3.83 3.96 3.26 1.94 27.50%
  YoY % 18.30% 23.04% 49.61% -3.28% 21.47% 68.04% -
  Horiz. % 429.90% 363.40% 295.36% 197.42% 204.12% 168.04% 100.00%
DPS 3.95 3.43 2.92 0.00 2.09 1.25 0.00 -
  YoY % 15.16% 17.47% 0.00% 0.00% 67.20% 0.00% -
  Horiz. % 316.00% 274.40% 233.60% 0.00% 167.20% 100.00% -
NAPS 1.6525 1.3307 1.1356 0.9970 0.8890 0.7859 0.6977 15.45%
  YoY % 24.18% 17.18% 13.90% 12.15% 13.12% 12.64% -
  Horiz. % 236.85% 190.73% 162.76% 142.90% 127.42% 112.64% 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 3.30 3.01 2.23 2.21 2.52 1.74 1.89 9.73%
  YoY % 9.63% 34.98% 0.90% -12.30% 44.83% -7.94% -
  Horiz. % 174.60% 159.26% 117.99% 116.93% 133.33% 92.06% 100.00%
P/EPS 34.96 35.30 26.07 25.41 26.90 18.57 21.55 8.39%
  YoY % -0.96% 35.40% 2.60% -5.54% 44.86% -13.83% -
  Horiz. % 162.23% 163.81% 120.97% 117.91% 124.83% 86.17% 100.00%
EY 2.86 2.83 3.84 3.94 3.72 5.39 4.64 -7.74%
  YoY % 1.06% -26.30% -2.54% 5.91% -30.98% 16.16% -
  Horiz. % 61.64% 60.99% 82.76% 84.91% 80.17% 116.16% 100.00%
DY 1.35 1.38 1.96 0.00 1.96 2.07 0.00 -
  YoY % -2.17% -29.59% 0.00% 0.00% -5.31% 0.00% -
  Horiz. % 65.22% 66.67% 94.69% 0.00% 94.69% 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 3.35 3.01 3.14 2.28 2.67 1.74 2.20 7.26%
  YoY % 11.30% -4.14% 37.72% -14.61% 53.45% -20.91% -
  Horiz. % 152.27% 136.82% 142.73% 103.64% 121.36% 79.09% 100.00%
P/EPS 35.54 35.36 36.71 26.17 28.48 18.57 25.00 6.04%
  YoY % 0.51% -3.68% 40.28% -8.11% 53.37% -25.72% -
  Horiz. % 142.16% 141.44% 146.84% 104.68% 113.92% 74.28% 100.00%
EY 2.81 2.83 2.72 3.82 3.51 5.39 4.00 -5.71%
  YoY % -0.71% 4.04% -28.80% 8.83% -34.88% 34.75% -
  Horiz. % 70.25% 70.75% 68.00% 95.50% 87.75% 134.75% 100.00%
DY 1.33 1.38 1.39 0.00 1.85 2.07 0.00 -
  YoY % -3.62% -0.72% 0.00% 0.00% -10.63% 0.00% -
  Horiz. % 64.25% 66.67% 67.15% 0.00% 89.37% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers