Highlights

[SCIENTX] YoY Quarter Result on 2012-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 21-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jan-2012  [#2]
Profit Trend QoQ -     -2.18%    YoY -     5.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 462,865 383,490 271,084 214,489 194,886 158,714 107,786 27.48%
  YoY % 20.70% 41.47% 26.39% 10.06% 22.79% 47.25% -
  Horiz. % 429.43% 355.79% 251.50% 199.00% 180.81% 147.25% 100.00%
PBT 47,298 44,400 33,195 25,839 23,765 15,064 6,301 39.91%
  YoY % 6.53% 33.76% 28.47% 8.73% 57.76% 139.07% -
  Horiz. % 750.64% 704.65% 526.82% 410.08% 377.16% 239.07% 100.00%
Tax -10,185 -9,727 -7,196 -5,079 -4,029 -1,601 -649 58.20%
  YoY % -4.71% -35.17% -41.68% -26.06% -151.66% -146.69% -
  Horiz. % 1,569.34% 1,498.77% 1,108.78% 782.59% 620.80% 246.69% 100.00%
NP 37,113 34,673 25,999 20,760 19,736 13,463 5,652 36.82%
  YoY % 7.04% 33.36% 25.24% 5.19% 46.59% 138.20% -
  Horiz. % 656.63% 613.46% 460.00% 367.30% 349.19% 238.20% 100.00%
NP to SH 36,054 33,920 25,607 20,184 19,076 12,938 5,544 36.60%
  YoY % 6.29% 32.46% 26.87% 5.81% 47.44% 133.37% -
  Horiz. % 650.32% 611.83% 461.89% 364.07% 344.08% 233.37% 100.00%
Tax Rate 21.53 % 21.91 % 21.68 % 19.66 % 16.95 % 10.63 % 10.30 % 13.07%
  YoY % -1.73% 1.06% 10.27% 15.99% 59.45% 3.20% -
  Horiz. % 209.03% 212.72% 210.49% 190.87% 164.56% 103.20% 100.00%
Total Cost 425,752 348,817 245,085 193,729 175,150 145,251 102,134 26.85%
  YoY % 22.06% 42.32% 26.51% 10.61% 20.58% 42.22% -
  Horiz. % 416.86% 341.53% 239.96% 189.68% 171.49% 142.22% 100.00%
Net Worth 807,717 650,096 556,860 494,389 437,068 400,410 351,623 14.86%
  YoY % 24.25% 16.74% 12.64% 13.11% 9.16% 13.87% -
  Horiz. % 229.71% 184.88% 158.37% 140.60% 124.30% 113.87% 100.00%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 807,717 650,096 556,860 494,389 437,068 400,410 351,623 14.86%
  YoY % 24.25% 16.74% 12.64% 13.11% 9.16% 13.87% -
  Horiz. % 229.71% 184.88% 158.37% 140.60% 124.30% 113.87% 100.00%
NOSH 225,619 221,121 215,004 214,952 215,304 215,274 215,719 0.75%
  YoY % 2.03% 2.85% 0.02% -0.16% 0.01% -0.21% -
  Horiz. % 104.59% 102.50% 99.67% 99.64% 99.81% 99.79% 100.00%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 8.02 % 9.04 % 9.59 % 9.68 % 10.13 % 8.48 % 5.24 % 7.35%
  YoY % -11.28% -5.74% -0.93% -4.44% 19.46% 61.83% -
  Horiz. % 153.05% 172.52% 183.02% 184.73% 193.32% 161.83% 100.00%
ROE 4.46 % 5.22 % 4.60 % 4.08 % 4.36 % 3.23 % 1.58 % 18.87%
  YoY % -14.56% 13.48% 12.75% -6.42% 34.98% 104.43% -
  Horiz. % 282.28% 330.38% 291.14% 258.23% 275.95% 204.43% 100.00%
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 205.15 173.43 126.08 99.78 90.52 73.73 49.97 26.53%
  YoY % 18.29% 37.56% 26.36% 10.23% 22.77% 47.55% -
  Horiz. % 410.55% 347.07% 252.31% 199.68% 181.15% 147.55% 100.00%
EPS 15.98 15.34 11.91 9.39 8.86 6.01 2.57 35.59%
  YoY % 4.17% 28.80% 26.84% 5.98% 47.42% 133.85% -
  Horiz. % 621.79% 596.89% 463.42% 365.37% 344.75% 233.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.5800 2.9400 2.5900 2.3000 2.0300 1.8600 1.6300 14.00%
  YoY % 21.77% 13.51% 12.61% 13.30% 9.14% 14.11% -
  Horiz. % 219.63% 180.37% 158.90% 141.10% 124.54% 114.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 89.83 74.43 52.61 41.63 37.82 30.80 20.92 27.48%
  YoY % 20.69% 41.48% 26.38% 10.07% 22.79% 47.23% -
  Horiz. % 429.40% 355.78% 251.48% 199.00% 180.78% 147.23% 100.00%
EPS 7.00 6.58 4.97 3.92 3.70 2.51 1.08 36.53%
  YoY % 6.38% 32.39% 26.79% 5.95% 47.41% 132.41% -
  Horiz. % 648.15% 609.26% 460.19% 362.96% 342.59% 232.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5676 1.2617 1.0807 0.9595 0.8482 0.7771 0.6824 14.86%
  YoY % 24.25% 16.75% 12.63% 13.12% 9.15% 13.88% -
  Horiz. % 229.72% 184.89% 158.37% 140.61% 124.30% 113.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 6.6300 5.0000 3.0200 2.5300 1.9800 1.3800 0.9700 -
P/RPS 3.23 2.88 2.40 2.54 2.19 1.87 1.94 8.86%
  YoY % 12.15% 20.00% -5.51% 15.98% 17.11% -3.61% -
  Horiz. % 166.49% 148.45% 123.71% 130.93% 112.89% 96.39% 100.00%
P/EPS 41.49 32.59 25.36 26.94 22.35 22.96 37.74 1.59%
  YoY % 27.31% 28.51% -5.86% 20.54% -2.66% -39.16% -
  Horiz. % 109.94% 86.35% 67.20% 71.38% 59.22% 60.84% 100.00%
EY 2.41 3.07 3.94 3.71 4.47 4.36 2.65 -1.57%
  YoY % -21.50% -22.08% 6.20% -17.00% 2.52% 64.53% -
  Horiz. % 90.94% 115.85% 148.68% 140.00% 168.68% 164.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.85 1.70 1.17 1.10 0.98 0.74 0.60 20.63%
  YoY % 8.82% 45.30% 6.36% 12.24% 32.43% 23.33% -
  Horiz. % 308.33% 283.33% 195.00% 183.33% 163.33% 123.33% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 23/03/15 20/03/14 27/03/13 21/03/12 15/03/11 25/03/10 18/03/09 -
Price 6.6200 5.9200 3.8100 2.5100 2.6500 1.4300 0.8600 -
P/RPS 3.23 3.41 3.02 2.52 2.93 1.94 1.72 11.07%
  YoY % -5.28% 12.91% 19.84% -13.99% 51.03% 12.79% -
  Horiz. % 187.79% 198.26% 175.58% 146.51% 170.35% 112.79% 100.00%
P/EPS 41.43 38.59 31.99 26.73 29.91 23.79 33.46 3.62%
  YoY % 7.36% 20.63% 19.68% -10.63% 25.73% -28.90% -
  Horiz. % 123.82% 115.33% 95.61% 79.89% 89.39% 71.10% 100.00%
EY 2.41 2.59 3.13 3.74 3.34 4.20 2.99 -3.53%
  YoY % -6.95% -17.25% -16.31% 11.98% -20.48% 40.47% -
  Horiz. % 80.60% 86.62% 104.68% 125.08% 111.71% 140.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.85 2.01 1.47 1.09 1.31 0.77 0.53 23.15%
  YoY % -7.96% 36.73% 34.86% -16.79% 70.13% 45.28% -
  Horiz. % 349.06% 379.25% 277.36% 205.66% 247.17% 145.28% 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