Highlights

[SCIENTX] YoY TTM Result on 2011-04-30 [#3]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 21-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 30-Apr-2011  [#3]
Profit Trend QoQ -     5.04%    YoY -     30.66%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 1,546,314 1,083,816 860,211 790,509 637,886 542,572 637,399 15.91%
  YoY % 42.67% 25.99% 8.82% 23.93% 17.57% -14.88% -
  Horiz. % 242.60% 170.04% 134.96% 124.02% 100.08% 85.12% 100.00%
PBT 170,470 132,294 103,588 92,401 64,857 48,670 42,234 26.17%
  YoY % 28.86% 27.71% 12.11% 42.47% 33.26% 15.24% -
  Horiz. % 403.63% 313.24% 245.27% 218.78% 153.57% 115.24% 100.00%
Tax -37,522 -25,906 -19,097 -15,851 -6,114 -2,784 -1,264 75.92%
  YoY % -44.84% -35.65% -20.48% -159.26% -119.61% -120.25% -
  Horiz. % 2,968.51% 2,049.53% 1,510.84% 1,254.03% 483.70% 220.25% 100.00%
NP 132,948 106,388 84,491 76,550 58,743 45,886 40,970 21.66%
  YoY % 24.97% 25.92% 10.37% 30.31% 28.02% 12.00% -
  Horiz. % 324.50% 259.67% 206.23% 186.84% 143.38% 112.00% 100.00%
NP to SH 129,871 103,406 81,305 74,298 56,863 44,884 35,454 24.15%
  YoY % 25.59% 27.18% 9.43% 30.66% 26.69% 26.60% -
  Horiz. % 366.31% 291.66% 229.33% 209.56% 160.39% 126.60% 100.00%
Tax Rate 22.01 % 19.58 % 18.44 % 17.15 % 9.43 % 5.72 % 2.99 % 39.45%
  YoY % 12.41% 6.18% 7.52% 81.87% 64.86% 91.30% -
  Horiz. % 736.12% 654.85% 616.72% 573.58% 315.38% 191.30% 100.00%
Total Cost 1,413,366 977,428 775,720 713,959 579,143 496,686 596,429 15.46%
  YoY % 44.60% 26.00% 8.65% 23.28% 16.60% -16.72% -
  Horiz. % 236.97% 163.88% 130.06% 119.71% 97.10% 83.28% 100.00%
Net Worth 685,679 585,107 513,732 458,084 404,958 359,517 302,306 14.62%
  YoY % 17.19% 13.89% 12.15% 13.12% 12.64% 18.92% -
  Horiz. % 226.82% 193.55% 169.94% 151.53% 133.96% 118.92% 100.00%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div 59,276 27,956 15,060 30,144 17,230 10,791 11,590 31.24%
  YoY % 112.03% 85.63% -50.04% 74.95% 59.66% -6.89% -
  Horiz. % 511.41% 241.19% 129.94% 260.07% 148.66% 93.11% 100.00%
Div Payout % 45.64 % 27.04 % 18.52 % 40.57 % 30.30 % 24.04 % 32.69 % 5.72%
  YoY % 68.79% 46.00% -54.35% 33.89% 26.04% -26.46% -
  Horiz. % 139.61% 82.72% 56.65% 124.11% 92.69% 73.54% 100.00%
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 685,679 585,107 513,732 458,084 404,958 359,517 302,306 14.62%
  YoY % 17.19% 13.89% 12.15% 13.12% 12.64% 18.92% -
  Horiz. % 226.82% 193.55% 169.94% 151.53% 133.96% 118.92% 100.00%
NOSH 221,186 215,112 214,950 215,063 215,403 215,280 197,586 1.90%
  YoY % 2.82% 0.08% -0.05% -0.16% 0.06% 8.96% -
  Horiz. % 111.94% 108.87% 108.79% 108.85% 109.02% 108.96% 100.00%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 8.60 % 9.82 % 9.82 % 9.68 % 9.21 % 8.46 % 6.43 % 4.96%
  YoY % -12.42% 0.00% 1.45% 5.10% 8.87% 31.57% -
  Horiz. % 133.75% 152.72% 152.72% 150.54% 143.23% 131.57% 100.00%
ROE 18.94 % 17.67 % 15.83 % 16.22 % 14.04 % 12.48 % 11.73 % 8.31%
  YoY % 7.19% 11.62% -2.40% 15.53% 12.50% 6.39% -
  Horiz. % 161.47% 150.64% 134.95% 138.28% 119.69% 106.39% 100.00%
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 699.10 503.84 400.19 367.57 296.14 252.03 322.59 13.75%
  YoY % 38.75% 25.90% 8.87% 24.12% 17.50% -21.87% -
  Horiz. % 216.71% 156.19% 124.06% 113.94% 91.80% 78.13% 100.00%
EPS 58.72 48.07 37.82 34.55 26.40 20.85 17.94 21.84%
  YoY % 22.16% 27.10% 9.46% 30.87% 26.62% 16.22% -
  Horiz. % 327.31% 267.95% 210.81% 192.59% 147.16% 116.22% 100.00%
DPS 27.00 13.00 7.00 14.00 8.00 5.00 5.87 28.94%
  YoY % 107.69% 85.71% -50.00% 75.00% 60.00% -14.82% -
  Horiz. % 459.97% 221.47% 119.25% 238.50% 136.29% 85.18% 100.00%
NAPS 3.1000 2.7200 2.3900 2.1300 1.8800 1.6700 1.5300 12.48%
  YoY % 13.97% 13.81% 12.21% 13.30% 12.57% 9.15% -
  Horiz. % 202.61% 177.78% 156.21% 139.22% 122.88% 109.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,550,656
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 99.72 69.89 55.47 50.98 41.14 34.99 41.11 15.91%
  YoY % 42.68% 26.00% 8.81% 23.92% 17.58% -14.89% -
  Horiz. % 242.57% 170.01% 134.93% 124.01% 100.07% 85.11% 100.00%
EPS 8.38 6.67 5.24 4.79 3.67 2.89 2.29 24.12%
  YoY % 25.64% 27.29% 9.39% 30.52% 26.99% 26.20% -
  Horiz. % 365.94% 291.27% 228.82% 209.17% 160.26% 126.20% 100.00%
DPS 3.82 1.80 0.97 1.94 1.11 0.70 0.75 31.15%
  YoY % 112.22% 85.57% -50.00% 74.77% 58.57% -6.67% -
  Horiz. % 509.33% 240.00% 129.33% 258.67% 148.00% 93.33% 100.00%
NAPS 0.4422 0.3773 0.3313 0.2954 0.2612 0.2318 0.1950 14.61%
  YoY % 17.20% 13.88% 12.15% 13.09% 12.68% 18.87% -
  Horiz. % 226.77% 193.49% 169.90% 151.49% 133.95% 118.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 5.8000 3.5800 2.3300 2.5500 1.4500 1.0000 1.2400 -
P/RPS 0.83 0.71 0.58 0.69 0.49 0.40 0.38 13.90%
  YoY % 16.90% 22.41% -15.94% 40.82% 22.50% 5.26% -
  Horiz. % 218.42% 186.84% 152.63% 181.58% 128.95% 105.26% 100.00%
P/EPS 9.88 7.45 6.16 7.38 5.49 4.80 6.91 6.14%
  YoY % 32.62% 20.94% -16.53% 34.43% 14.37% -30.54% -
  Horiz. % 142.98% 107.81% 89.15% 106.80% 79.45% 69.46% 100.00%
EY 10.12 13.43 16.23 13.55 18.21 20.85 14.47 -5.78%
  YoY % -24.65% -17.25% 19.78% -25.59% -12.66% 44.09% -
  Horiz. % 69.94% 92.81% 112.16% 93.64% 125.85% 144.09% 100.00%
DY 4.66 3.63 3.00 5.49 5.52 5.00 4.73 -0.25%
  YoY % 28.37% 21.00% -45.36% -0.54% 10.40% 5.71% -
  Horiz. % 98.52% 76.74% 63.42% 116.07% 116.70% 105.71% 100.00%
P/NAPS 1.87 1.32 0.97 1.20 0.77 0.60 0.81 14.96%
  YoY % 41.67% 36.08% -19.17% 55.84% 28.33% -25.93% -
  Horiz. % 230.86% 162.96% 119.75% 148.15% 95.06% 74.07% 100.00%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 19/06/14 25/06/13 26/06/12 21/06/11 23/06/10 16/06/09 24/06/08 -
Price 5.8100 5.0400 2.4000 2.7000 1.4500 1.1600 1.2400 -
P/RPS 0.83 1.00 0.60 0.73 0.49 0.46 0.38 13.90%
  YoY % -17.00% 66.67% -17.81% 48.98% 6.52% 21.05% -
  Horiz. % 218.42% 263.16% 157.89% 192.11% 128.95% 121.05% 100.00%
P/EPS 9.90 10.48 6.35 7.82 5.49 5.56 6.91 6.17%
  YoY % -5.53% 65.04% -18.80% 42.44% -1.26% -19.54% -
  Horiz. % 143.27% 151.66% 91.90% 113.17% 79.45% 80.46% 100.00%
EY 10.11 9.54 15.76 12.80 18.21 17.97 14.47 -5.80%
  YoY % 5.97% -39.47% 23.12% -29.71% 1.34% 24.19% -
  Horiz. % 69.87% 65.93% 108.91% 88.46% 125.85% 124.19% 100.00%
DY 4.65 2.58 2.92 5.19 5.52 4.31 4.73 -0.28%
  YoY % 80.23% -11.64% -43.74% -5.98% 28.07% -8.88% -
  Horiz. % 98.31% 54.55% 61.73% 109.73% 116.70% 91.12% 100.00%
P/NAPS 1.87 1.85 1.00 1.27 0.77 0.69 0.81 14.96%
  YoY % 1.08% 85.00% -21.26% 64.94% 11.59% -14.81% -
  Horiz. % 230.86% 228.40% 123.46% 156.79% 95.06% 85.19% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS