Highlights

[SCIENTX] YoY Quarter Result on 2012-07-31 [#4]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 18-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jul-2012  [#4]
Profit Trend QoQ -     18.66%    YoY -     12.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 452,498 415,401 371,243 226,014 205,200 191,686 134,756 22.36%
  YoY % 8.93% 11.89% 64.26% 10.14% 7.05% 42.25% -
  Horiz. % 335.79% 308.26% 275.49% 167.72% 152.28% 142.25% 100.00%
PBT 76,996 56,014 40,217 29,531 25,950 21,710 15,813 30.17%
  YoY % 37.46% 39.28% 36.19% 13.80% 19.53% 37.29% -
  Horiz. % 486.92% 354.23% 254.33% 186.75% 164.11% 137.29% 100.00%
Tax -27,155 -6,186 -8,942 -4,365 -4,162 -3,491 -992 73.56%
  YoY % -338.98% 30.82% -104.86% -4.88% -19.22% -251.92% -
  Horiz. % 2,737.40% 623.59% 901.41% 440.02% 419.56% 351.92% 100.00%
NP 49,841 49,828 31,275 25,166 21,788 18,219 14,821 22.39%
  YoY % 0.03% 59.32% 24.27% 15.50% 19.59% 22.93% -
  Horiz. % 336.29% 336.20% 211.02% 169.80% 147.01% 122.93% 100.00%
NP to SH 48,911 48,846 30,267 23,389 20,777 17,829 14,374 22.63%
  YoY % 0.13% 61.38% 29.41% 12.57% 16.53% 24.04% -
  Horiz. % 340.27% 339.82% 210.57% 162.72% 144.55% 124.04% 100.00%
Tax Rate 35.27 % 11.04 % 22.23 % 14.78 % 16.04 % 16.08 % 6.27 % 33.34%
  YoY % 219.47% -50.34% 50.41% -7.86% -0.25% 156.46% -
  Horiz. % 562.52% 176.08% 354.55% 235.73% 255.82% 256.46% 100.00%
Total Cost 402,657 365,573 339,968 200,848 183,412 173,467 119,935 22.36%
  YoY % 10.14% 7.53% 69.27% 9.51% 5.73% 44.63% -
  Horiz. % 335.73% 304.81% 283.46% 167.46% 152.93% 144.63% 100.00%
Net Worth 941,638 712,015 621,534 524,532 466,729 419,885 374,973 16.58%
  YoY % 32.25% 14.56% 18.49% 12.38% 11.16% 11.98% -
  Horiz. % 251.12% 189.88% 165.75% 139.89% 124.47% 111.98% 100.00%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 29,355 28,745 41,581 12,898 - 6,459 - -
  YoY % 2.12% -30.87% 222.38% 0.00% 0.00% 0.00% -
  Horiz. % 454.44% 445.00% 643.70% 199.67% 0.00% 100.00% -
Div Payout % 60.02 % 58.85 % 137.38 % 55.15 % - % 36.23 % - % -
  YoY % 1.99% -57.16% 149.10% 0.00% 0.00% 0.00% -
  Horiz. % 165.66% 162.43% 379.19% 152.22% 0.00% 100.00% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 941,638 712,015 621,534 524,532 466,729 419,885 374,973 16.58%
  YoY % 32.25% 14.56% 18.49% 12.38% 11.16% 11.98% -
  Horiz. % 251.12% 189.88% 165.75% 139.89% 124.47% 111.98% 100.00%
NOSH 225,812 221,122 218,850 214,972 215,082 215,326 215,502 0.78%
  YoY % 2.12% 1.04% 1.80% -0.05% -0.11% -0.08% -
  Horiz. % 104.78% 102.61% 101.55% 99.75% 99.81% 99.92% 100.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 11.01 % 12.00 % 8.42 % 11.13 % 10.62 % 9.50 % 11.00 % 0.02%
  YoY % -8.25% 42.52% -24.35% 4.80% 11.79% -13.64% -
  Horiz. % 100.09% 109.09% 76.55% 101.18% 96.55% 86.36% 100.00%
ROE 5.19 % 6.86 % 4.87 % 4.46 % 4.45 % 4.25 % 3.83 % 5.19%
  YoY % -24.34% 40.86% 9.19% 0.22% 4.71% 10.97% -
  Horiz. % 135.51% 179.11% 127.15% 116.45% 116.19% 110.97% 100.00%
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 200.39 187.86 169.63 105.14 95.41 89.02 62.53 21.41%
  YoY % 6.67% 10.75% 61.34% 10.20% 7.18% 42.36% -
  Horiz. % 320.47% 300.43% 271.28% 168.14% 152.58% 142.36% 100.00%
EPS 21.66 22.09 13.83 10.88 9.66 8.28 6.67 21.68%
  YoY % -1.95% 59.73% 27.11% 12.63% 16.67% 24.14% -
  Horiz. % 324.74% 331.18% 207.35% 163.12% 144.83% 124.14% 100.00%
DPS 13.00 13.00 19.00 6.00 0.00 3.00 0.00 -
  YoY % 0.00% -31.58% 216.67% 0.00% 0.00% 0.00% -
  Horiz. % 433.33% 433.33% 633.33% 200.00% 0.00% 100.00% -
NAPS 4.1700 3.2200 2.8400 2.4400 2.1700 1.9500 1.7400 15.67%
  YoY % 29.50% 13.38% 16.39% 12.44% 11.28% 12.07% -
  Horiz. % 239.66% 185.06% 163.22% 140.23% 124.71% 112.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 87.82 80.62 72.05 43.86 39.82 37.20 26.15 22.36%
  YoY % 8.93% 11.89% 64.27% 10.15% 7.04% 42.26% -
  Horiz. % 335.83% 308.30% 275.53% 167.72% 152.28% 142.26% 100.00%
EPS 9.49 9.48 5.87 4.54 4.03 3.46 2.79 22.62%
  YoY % 0.11% 61.50% 29.30% 12.66% 16.47% 24.01% -
  Horiz. % 340.14% 339.78% 210.39% 162.72% 144.44% 124.01% 100.00%
DPS 5.70 5.58 8.07 2.50 0.00 1.25 0.00 -
  YoY % 2.15% -30.86% 222.80% 0.00% 0.00% 0.00% -
  Horiz. % 456.00% 446.40% 645.60% 200.00% 0.00% 100.00% -
NAPS 1.8275 1.3819 1.2063 1.0180 0.9058 0.8149 0.7277 16.58%
  YoY % 32.25% 14.56% 18.50% 12.39% 11.15% 11.98% -
  Horiz. % 251.13% 189.90% 165.77% 139.89% 124.47% 111.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 7.1000 5.6900 5.2900 2.4000 2.5800 1.5500 1.2000 -
P/RPS 3.54 3.03 3.12 2.28 2.70 1.74 1.92 10.73%
  YoY % 16.83% -2.88% 36.84% -15.56% 55.17% -9.37% -
  Horiz. % 184.38% 157.81% 162.50% 118.75% 140.62% 90.62% 100.00%
P/EPS 32.78 25.76 38.25 22.06 26.71 18.72 17.99 10.51%
  YoY % 27.25% -32.65% 73.39% -17.41% 42.68% 4.06% -
  Horiz. % 182.21% 143.19% 212.62% 122.62% 148.47% 104.06% 100.00%
EY 3.05 3.88 2.61 4.53 3.74 5.34 5.56 -9.52%
  YoY % -21.39% 48.66% -42.38% 21.12% -29.96% -3.96% -
  Horiz. % 54.86% 69.78% 46.94% 81.47% 67.27% 96.04% 100.00%
DY 1.83 2.28 3.59 2.50 0.00 1.94 0.00 -
  YoY % -19.74% -36.49% 43.60% 0.00% 0.00% 0.00% -
  Horiz. % 94.33% 117.53% 185.05% 128.87% 0.00% 100.00% -
P/NAPS 1.70 1.77 1.86 0.98 1.19 0.79 0.69 16.21%
  YoY % -3.95% -4.84% 89.80% -17.65% 50.63% 14.49% -
  Horiz. % 246.38% 256.52% 269.57% 142.03% 172.46% 114.49% 100.00%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 24/09/14 26/09/13 18/09/12 28/09/11 28/09/10 30/09/09 -
Price 7.0500 6.9500 5.4600 2.4500 2.1100 1.8900 1.2800 -
P/RPS 3.52 3.70 3.22 2.33 2.21 2.12 2.05 9.42%
  YoY % -4.86% 14.91% 38.20% 5.43% 4.25% 3.41% -
  Horiz. % 171.71% 180.49% 157.07% 113.66% 107.80% 103.41% 100.00%
P/EPS 32.55 31.46 39.48 22.52 21.84 22.83 19.19 9.20%
  YoY % 3.46% -20.31% 75.31% 3.11% -4.34% 18.97% -
  Horiz. % 169.62% 163.94% 205.73% 117.35% 113.81% 118.97% 100.00%
EY 3.07 3.18 2.53 4.44 4.58 4.38 5.21 -8.43%
  YoY % -3.46% 25.69% -43.02% -3.06% 4.57% -15.93% -
  Horiz. % 58.93% 61.04% 48.56% 85.22% 87.91% 84.07% 100.00%
DY 1.84 1.87 3.48 2.45 0.00 1.59 0.00 -
  YoY % -1.60% -46.26% 42.04% 0.00% 0.00% 0.00% -
  Horiz. % 115.72% 117.61% 218.87% 154.09% 0.00% 100.00% -
P/NAPS 1.69 2.16 1.92 1.00 0.97 0.97 0.74 14.75%
  YoY % -21.76% 12.50% 92.00% 3.09% 0.00% 31.08% -
  Horiz. % 228.38% 291.89% 259.46% 135.14% 131.08% 131.08% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers