Highlights

[SCIENTX] YoY Quarter Result on 2013-04-30 [#3]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 25-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 30-Apr-2013  [#3]
Profit Trend QoQ -     15.34%    YoY -     49.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 543,896 455,250 426,770 345,102 226,760 217,312 179,502 20.27%
  YoY % 19.47% 6.67% 23.66% 52.19% 4.35% 21.06% -
  Horiz. % 303.00% 253.62% 237.75% 192.26% 126.33% 121.06% 100.00%
PBT 75,791 56,505 48,077 38,239 25,514 25,885 19,290 25.59%
  YoY % 34.13% 17.53% 25.73% 49.87% -1.43% 34.19% -
  Horiz. % 392.90% 292.92% 249.23% 198.23% 132.27% 134.19% 100.00%
Tax -13,160 -12,555 -10,912 -8,292 -4,961 -4,747 -2,046 36.33%
  YoY % -4.82% -15.06% -31.60% -67.14% -4.51% -132.01% -
  Horiz. % 643.21% 613.64% 533.33% 405.28% 242.47% 232.01% 100.00%
NP 62,631 43,950 37,165 29,947 20,553 21,138 17,244 23.96%
  YoY % 42.51% 18.26% 24.10% 45.71% -2.77% 22.58% -
  Horiz. % 363.20% 254.87% 215.52% 173.67% 119.19% 122.58% 100.00%
NP to SH 61,255 42,958 36,341 29,535 19,711 20,388 16,823 24.01%
  YoY % 42.59% 18.21% 23.04% 49.84% -3.32% 21.19% -
  Horiz. % 364.11% 255.35% 216.02% 175.56% 117.17% 121.19% 100.00%
Tax Rate 17.36 % 22.22 % 22.70 % 21.68 % 19.44 % 18.34 % 10.61 % 8.54%
  YoY % -21.87% -2.11% 4.70% 11.52% 6.00% 72.86% -
  Horiz. % 163.62% 209.43% 213.95% 204.34% 183.22% 172.86% 100.00%
Total Cost 481,265 411,300 389,605 315,155 206,207 196,174 162,258 19.85%
  YoY % 17.01% 5.57% 23.62% 52.83% 5.11% 20.90% -
  Horiz. % 296.60% 253.49% 240.11% 194.23% 127.09% 120.90% 100.00%
Net Worth 1,135,703 851,480 685,679 585,107 513,732 458,084 404,958 18.73%
  YoY % 33.38% 24.18% 17.19% 13.89% 12.15% 13.12% -
  Horiz. % 280.45% 210.26% 169.32% 144.49% 126.86% 113.12% 100.00%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 27,366 20,327 17,694 15,057 - 10,753 6,462 27.17%
  YoY % 34.63% 14.88% 17.51% 0.00% 0.00% 66.40% -
  Horiz. % 423.49% 314.56% 273.83% 233.02% 0.00% 166.40% 100.00%
Div Payout % 44.68 % 47.32 % 48.69 % 50.98 % - % 52.74 % 38.41 % 2.55%
  YoY % -5.58% -2.81% -4.49% 0.00% 0.00% 37.31% -
  Horiz. % 116.32% 123.20% 126.76% 132.73% 0.00% 137.31% 100.00%
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 1,135,703 851,480 685,679 585,107 513,732 458,084 404,958 18.73%
  YoY % 33.38% 24.18% 17.19% 13.89% 12.15% 13.12% -
  Horiz. % 280.45% 210.26% 169.32% 144.49% 126.86% 113.12% 100.00%
NOSH 228,052 225,856 221,186 215,112 214,950 215,063 215,403 0.95%
  YoY % 0.97% 2.11% 2.82% 0.08% -0.05% -0.16% -
  Horiz. % 105.87% 104.85% 102.68% 99.87% 99.79% 99.84% 100.00%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 11.52 % 9.65 % 8.71 % 8.68 % 9.06 % 9.73 % 9.61 % 3.06%
  YoY % 19.38% 10.79% 0.35% -4.19% -6.89% 1.25% -
  Horiz. % 119.88% 100.42% 90.63% 90.32% 94.28% 101.25% 100.00%
ROE 5.39 % 5.05 % 5.30 % 5.05 % 3.84 % 4.45 % 4.15 % 4.45%
  YoY % 6.73% -4.72% 4.95% 31.51% -13.71% 7.23% -
  Horiz. % 129.88% 121.69% 127.71% 121.69% 92.53% 107.23% 100.00%
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 238.50 201.57 192.95 160.43 105.49 101.05 83.33 19.14%
  YoY % 18.32% 4.47% 20.27% 52.08% 4.39% 21.26% -
  Horiz. % 286.21% 241.89% 231.55% 192.52% 126.59% 121.26% 100.00%
EPS 26.86 19.02 16.43 13.73 9.17 9.48 7.81 22.84%
  YoY % 41.22% 15.76% 19.66% 49.73% -3.27% 21.38% -
  Horiz. % 343.92% 243.53% 210.37% 175.80% 117.41% 121.38% 100.00%
DPS 12.00 9.00 8.00 7.00 0.00 5.00 3.00 25.97%
  YoY % 33.33% 12.50% 14.29% 0.00% 0.00% 66.67% -
  Horiz. % 400.00% 300.00% 266.67% 233.33% 0.00% 166.67% 100.00%
NAPS 4.9800 3.7700 3.1000 2.7200 2.3900 2.1300 1.8800 17.61%
  YoY % 32.10% 21.61% 13.97% 13.81% 12.21% 13.30% -
  Horiz. % 264.89% 200.53% 164.89% 144.68% 127.13% 113.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 105.56 88.35 82.83 66.98 44.01 42.18 34.84 20.27%
  YoY % 19.48% 6.66% 23.66% 52.19% 4.34% 21.07% -
  Horiz. % 302.99% 253.59% 237.74% 192.25% 126.32% 121.07% 100.00%
EPS 11.89 8.34 7.05 5.73 3.83 3.96 3.26 24.04%
  YoY % 42.57% 18.30% 23.04% 49.61% -3.28% 21.47% -
  Horiz. % 364.72% 255.83% 216.26% 175.77% 117.48% 121.47% 100.00%
DPS 5.31 3.95 3.43 2.92 0.00 2.09 1.25 27.23%
  YoY % 34.43% 15.16% 17.47% 0.00% 0.00% 67.20% -
  Horiz. % 424.80% 316.00% 274.40% 233.60% 0.00% 167.20% 100.00%
NAPS 2.2041 1.6525 1.3307 1.1356 0.9970 0.8890 0.7859 18.73%
  YoY % 33.38% 24.18% 17.18% 13.90% 12.15% 13.12% -
  Horiz. % 280.46% 210.27% 169.32% 144.50% 126.86% 113.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 12.5000 6.6500 5.8000 3.5800 2.3300 2.5500 1.4500 -
P/RPS 5.24 3.30 3.01 2.23 2.21 2.52 1.74 20.15%
  YoY % 58.79% 9.63% 34.98% 0.90% -12.30% 44.83% -
  Horiz. % 301.15% 189.66% 172.99% 128.16% 127.01% 144.83% 100.00%
P/EPS 46.54 34.96 35.30 26.07 25.41 26.90 18.57 16.53%
  YoY % 33.12% -0.96% 35.40% 2.60% -5.54% 44.86% -
  Horiz. % 250.62% 188.26% 190.09% 140.39% 136.83% 144.86% 100.00%
EY 2.15 2.86 2.83 3.84 3.94 3.72 5.39 -14.19%
  YoY % -24.83% 1.06% -26.30% -2.54% 5.91% -30.98% -
  Horiz. % 39.89% 53.06% 52.50% 71.24% 73.10% 69.02% 100.00%
DY 0.96 1.35 1.38 1.96 0.00 1.96 2.07 -12.01%
  YoY % -28.89% -2.17% -29.59% 0.00% 0.00% -5.31% -
  Horiz. % 46.38% 65.22% 66.67% 94.69% 0.00% 94.69% 100.00%
P/NAPS 2.51 1.76 1.87 1.32 0.97 1.20 0.77 21.75%
  YoY % 42.61% -5.88% 41.67% 36.08% -19.17% 55.84% -
  Horiz. % 325.97% 228.57% 242.86% 171.43% 125.97% 155.84% 100.00%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 01/06/16 29/06/15 19/06/14 25/06/13 26/06/12 21/06/11 23/06/10 -
Price 13.0400 6.7600 5.8100 5.0400 2.4000 2.7000 1.4500 -
P/RPS 5.47 3.35 3.01 3.14 2.28 2.67 1.74 21.01%
  YoY % 63.28% 11.30% -4.14% 37.72% -14.61% 53.45% -
  Horiz. % 314.37% 192.53% 172.99% 180.46% 131.03% 153.45% 100.00%
P/EPS 48.55 35.54 35.36 36.71 26.17 28.48 18.57 17.35%
  YoY % 36.61% 0.51% -3.68% 40.28% -8.11% 53.37% -
  Horiz. % 261.44% 191.38% 190.41% 197.68% 140.93% 153.37% 100.00%
EY 2.06 2.81 2.83 2.72 3.82 3.51 5.39 -14.80%
  YoY % -26.69% -0.71% 4.04% -28.80% 8.83% -34.88% -
  Horiz. % 38.22% 52.13% 52.50% 50.46% 70.87% 65.12% 100.00%
DY 0.92 1.33 1.38 1.39 0.00 1.85 2.07 -12.63%
  YoY % -30.83% -3.62% -0.72% 0.00% 0.00% -10.63% -
  Horiz. % 44.44% 64.25% 66.67% 67.15% 0.00% 89.37% 100.00%
P/NAPS 2.62 1.79 1.87 1.85 1.00 1.27 0.77 22.62%
  YoY % 46.37% -4.28% 1.08% 85.00% -21.26% 64.94% -
  Horiz. % 340.26% 232.47% 242.86% 240.26% 129.87% 164.94% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers