Highlights

[SCIENTX] YoY Quarter Result on 2013-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 27-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jan-2013  [#2]
Profit Trend QoQ -     2.94%    YoY -     26.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 545,429 462,865 383,490 271,084 214,489 194,886 158,714 22.83%
  YoY % 17.84% 20.70% 41.47% 26.39% 10.06% 22.79% -
  Horiz. % 343.66% 291.63% 241.62% 170.80% 135.14% 122.79% 100.00%
PBT 79,853 47,298 44,400 33,195 25,839 23,765 15,064 32.03%
  YoY % 68.83% 6.53% 33.76% 28.47% 8.73% 57.76% -
  Horiz. % 530.09% 313.98% 294.74% 220.36% 171.53% 157.76% 100.00%
Tax -13,201 -10,185 -9,727 -7,196 -5,079 -4,029 -1,601 42.11%
  YoY % -29.61% -4.71% -35.17% -41.68% -26.06% -151.66% -
  Horiz. % 824.55% 636.16% 607.56% 449.47% 317.24% 251.66% 100.00%
NP 66,652 37,113 34,673 25,999 20,760 19,736 13,463 30.53%
  YoY % 79.59% 7.04% 33.36% 25.24% 5.19% 46.59% -
  Horiz. % 495.08% 275.67% 257.54% 193.11% 154.20% 146.59% 100.00%
NP to SH 64,622 36,054 33,920 25,607 20,184 19,076 12,938 30.73%
  YoY % 79.24% 6.29% 32.46% 26.87% 5.81% 47.44% -
  Horiz. % 499.47% 278.67% 262.17% 197.92% 156.01% 147.44% 100.00%
Tax Rate 16.53 % 21.53 % 21.91 % 21.68 % 19.66 % 16.95 % 10.63 % 7.63%
  YoY % -23.22% -1.73% 1.06% 10.27% 15.99% 59.45% -
  Horiz. % 155.50% 202.54% 206.11% 203.95% 184.95% 159.45% 100.00%
Total Cost 478,777 425,752 348,817 245,085 193,729 175,150 145,251 21.98%
  YoY % 12.45% 22.06% 42.32% 26.51% 10.61% 20.58% -
  Horiz. % 329.62% 293.11% 240.15% 168.73% 133.38% 120.58% 100.00%
Net Worth 1,044,624 807,717 650,096 556,860 494,389 437,068 400,410 17.32%
  YoY % 29.33% 24.25% 16.74% 12.64% 13.11% 9.16% -
  Horiz. % 260.89% 201.72% 162.36% 139.07% 123.47% 109.16% 100.00%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 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
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 1,044,624 807,717 650,096 556,860 494,389 437,068 400,410 17.32%
  YoY % 29.33% 24.25% 16.74% 12.64% 13.11% 9.16% -
  Horiz. % 260.89% 201.72% 162.36% 139.07% 123.47% 109.16% 100.00%
NOSH 226,109 225,619 221,121 215,004 214,952 215,304 215,274 0.82%
  YoY % 0.22% 2.03% 2.85% 0.02% -0.16% 0.01% -
  Horiz. % 105.03% 104.81% 102.72% 99.87% 99.85% 100.01% 100.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 12.22 % 8.02 % 9.04 % 9.59 % 9.68 % 10.13 % 8.48 % 6.28%
  YoY % 52.37% -11.28% -5.74% -0.93% -4.44% 19.46% -
  Horiz. % 144.10% 94.58% 106.60% 113.09% 114.15% 119.46% 100.00%
ROE 6.19 % 4.46 % 5.22 % 4.60 % 4.08 % 4.36 % 3.23 % 11.44%
  YoY % 38.79% -14.56% 13.48% 12.75% -6.42% 34.98% -
  Horiz. % 191.64% 138.08% 161.61% 142.41% 126.32% 134.98% 100.00%
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 241.22 205.15 173.43 126.08 99.78 90.52 73.73 21.83%
  YoY % 17.58% 18.29% 37.56% 26.36% 10.23% 22.77% -
  Horiz. % 327.17% 278.24% 235.22% 171.00% 135.33% 122.77% 100.00%
EPS 28.58 15.98 15.34 11.91 9.39 8.86 6.01 29.66%
  YoY % 78.85% 4.17% 28.80% 26.84% 5.98% 47.42% -
  Horiz. % 475.54% 265.89% 255.24% 198.17% 156.24% 147.42% 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 4.6200 3.5800 2.9400 2.5900 2.3000 2.0300 1.8600 16.37%
  YoY % 29.05% 21.77% 13.51% 12.61% 13.30% 9.14% -
  Horiz. % 248.39% 192.47% 158.06% 139.25% 123.66% 109.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 105.85 89.83 74.43 52.61 41.63 37.82 30.80 22.83%
  YoY % 17.83% 20.69% 41.48% 26.38% 10.07% 22.79% -
  Horiz. % 343.67% 291.66% 241.66% 170.81% 135.16% 122.79% 100.00%
EPS 12.54 7.00 6.58 4.97 3.92 3.70 2.51 30.73%
  YoY % 79.14% 6.38% 32.39% 26.79% 5.95% 47.41% -
  Horiz. % 499.60% 278.88% 262.15% 198.01% 156.18% 147.41% 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 2.0274 1.5676 1.2617 1.0807 0.9595 0.8482 0.7771 17.32%
  YoY % 29.33% 24.25% 16.75% 12.63% 13.12% 9.15% -
  Horiz. % 260.89% 201.72% 162.36% 139.07% 123.47% 109.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 10.5000 6.6300 5.0000 3.0200 2.5300 1.9800 1.3800 -
P/RPS 4.35 3.23 2.88 2.40 2.54 2.19 1.87 15.10%
  YoY % 34.67% 12.15% 20.00% -5.51% 15.98% 17.11% -
  Horiz. % 232.62% 172.73% 154.01% 128.34% 135.83% 117.11% 100.00%
P/EPS 36.74 41.49 32.59 25.36 26.94 22.35 22.96 8.15%
  YoY % -11.45% 27.31% 28.51% -5.86% 20.54% -2.66% -
  Horiz. % 160.02% 180.71% 141.94% 110.45% 117.33% 97.34% 100.00%
EY 2.72 2.41 3.07 3.94 3.71 4.47 4.36 -7.56%
  YoY % 12.86% -21.50% -22.08% 6.20% -17.00% 2.52% -
  Horiz. % 62.39% 55.28% 70.41% 90.37% 85.09% 102.52% 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 2.27 1.85 1.70 1.17 1.10 0.98 0.74 20.53%
  YoY % 22.70% 8.82% 45.30% 6.36% 12.24% 32.43% -
  Horiz. % 306.76% 250.00% 229.73% 158.11% 148.65% 132.43% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 22/03/16 23/03/15 20/03/14 27/03/13 21/03/12 15/03/11 25/03/10 -
Price 12.9400 6.6200 5.9200 3.8100 2.5100 2.6500 1.4300 -
P/RPS 5.36 3.23 3.41 3.02 2.52 2.93 1.94 18.45%
  YoY % 65.94% -5.28% 12.91% 19.84% -13.99% 51.03% -
  Horiz. % 276.29% 166.49% 175.77% 155.67% 129.90% 151.03% 100.00%
P/EPS 45.28 41.43 38.59 31.99 26.73 29.91 23.79 11.32%
  YoY % 9.29% 7.36% 20.63% 19.68% -10.63% 25.73% -
  Horiz. % 190.33% 174.15% 162.21% 134.47% 112.36% 125.73% 100.00%
EY 2.21 2.41 2.59 3.13 3.74 3.34 4.20 -10.14%
  YoY % -8.30% -6.95% -17.25% -16.31% 11.98% -20.48% -
  Horiz. % 52.62% 57.38% 61.67% 74.52% 89.05% 79.52% 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 2.80 1.85 2.01 1.47 1.09 1.31 0.77 23.99%
  YoY % 51.35% -7.96% 36.73% 34.86% -16.79% 70.13% -
  Horiz. % 363.64% 240.26% 261.04% 190.91% 141.56% 170.13% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers