Highlights

[SCIENTX] YoY TTM Result on 2011-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 15-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Jan-2011  [#2]
Profit Trend QoQ -     9.50%    YoY -     41.38%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 1,464,646 965,474 850,763 752,699 572,126 594,419 622,065 15.33%
  YoY % 51.70% 13.48% 13.03% 31.56% -3.75% -4.44% -
  Horiz. % 235.45% 155.20% 136.76% 121.00% 91.97% 95.56% 100.00%
PBT 160,632 119,569 103,959 85,806 56,706 50,757 37,496 27.41%
  YoY % 34.34% 15.02% 21.16% 51.32% 11.72% 35.37% -
  Horiz. % 428.40% 318.88% 277.25% 228.84% 151.23% 135.37% 100.00%
Tax -34,902 -22,575 -18,883 -13,150 -4,948 -3,204 -368 113.40%
  YoY % -54.60% -19.55% -43.60% -165.76% -54.43% -770.65% -
  Horiz. % 9,484.24% 6,134.51% 5,131.25% 3,573.37% 1,344.57% 870.65% 100.00%
NP 125,730 96,994 85,076 72,656 51,758 47,553 37,128 22.52%
  YoY % 29.63% 14.01% 17.09% 40.38% 8.84% 28.08% -
  Horiz. % 338.64% 261.24% 229.14% 195.69% 139.40% 128.08% 100.00%
NP to SH 123,065 93,582 81,982 70,733 50,029 45,209 32,150 25.05%
  YoY % 31.50% 14.15% 15.90% 41.38% 10.66% 40.62% -
  Horiz. % 382.78% 291.08% 255.00% 220.01% 155.61% 140.62% 100.00%
Tax Rate 21.73 % 18.88 % 18.16 % 15.33 % 8.73 % 6.31 % 0.98 % 67.53%
  YoY % 15.10% 3.96% 18.46% 75.60% 38.35% 543.88% -
  Horiz. % 2,217.35% 1,926.53% 1,853.06% 1,564.29% 890.82% 643.88% 100.00%
Total Cost 1,338,916 868,480 765,687 680,043 520,368 546,866 584,937 14.79%
  YoY % 54.17% 13.42% 12.59% 30.69% -4.85% -6.51% -
  Horiz. % 228.90% 148.47% 130.90% 116.26% 88.96% 93.49% 100.00%
Net Worth 650,096 556,860 494,389 437,068 400,410 351,623 287,584 14.55%
  YoY % 16.74% 12.64% 13.11% 9.16% 13.87% 22.27% -
  Horiz. % 226.05% 193.63% 171.91% 151.98% 139.23% 122.27% 100.00%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div 56,639 12,898 25,813 25,853 10,768 16,719 5,663 46.73%
  YoY % 339.12% -50.03% -0.15% 140.09% -35.59% 195.23% -
  Horiz. % 1,000.14% 227.76% 455.82% 456.52% 190.14% 295.23% 100.00%
Div Payout % 46.02 % 13.78 % 31.49 % 36.55 % 21.52 % 36.98 % 17.61 % 17.35%
  YoY % 233.96% -56.24% -13.84% 69.84% -41.81% 109.99% -
  Horiz. % 261.33% 78.25% 178.82% 207.55% 122.20% 209.99% 100.00%
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 650,096 556,860 494,389 437,068 400,410 351,623 287,584 14.55%
  YoY % 16.74% 12.64% 13.11% 9.16% 13.87% 22.27% -
  Horiz. % 226.05% 193.63% 171.91% 151.98% 139.23% 122.27% 100.00%
NOSH 221,121 215,004 214,952 215,304 215,274 215,719 187,963 2.74%
  YoY % 2.85% 0.02% -0.16% 0.01% -0.21% 14.77% -
  Horiz. % 117.64% 114.39% 114.36% 114.55% 114.53% 114.77% 100.00%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 8.58 % 10.05 % 10.00 % 9.65 % 9.05 % 8.00 % 5.97 % 6.23%
  YoY % -14.63% 0.50% 3.63% 6.63% 13.13% 34.00% -
  Horiz. % 143.72% 168.34% 167.50% 161.64% 151.59% 134.00% 100.00%
ROE 18.93 % 16.81 % 16.58 % 16.18 % 12.49 % 12.86 % 11.18 % 9.16%
  YoY % 12.61% 1.39% 2.47% 29.54% -2.88% 15.03% -
  Horiz. % 169.32% 150.36% 148.30% 144.72% 111.72% 115.03% 100.00%
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 662.37 449.05 395.79 349.60 265.77 275.55 330.95 12.25%
  YoY % 47.50% 13.46% 13.21% 31.54% -3.55% -16.74% -
  Horiz. % 200.14% 135.69% 119.59% 105.64% 80.31% 83.26% 100.00%
EPS 55.65 43.53 38.14 32.85 23.24 20.96 17.10 21.71%
  YoY % 27.84% 14.13% 16.10% 41.35% 10.88% 22.57% -
  Horiz. % 325.44% 254.56% 223.04% 192.11% 135.91% 122.57% 100.00%
DPS 25.61 6.00 12.00 12.00 5.00 7.75 3.00 42.91%
  YoY % 326.83% -50.00% 0.00% 140.00% -35.48% 158.33% -
  Horiz. % 853.67% 200.00% 400.00% 400.00% 166.67% 258.33% 100.00%
NAPS 2.9400 2.5900 2.3000 2.0300 1.8600 1.6300 1.5300 11.49%
  YoY % 13.51% 12.61% 13.30% 9.14% 14.11% 6.54% -
  Horiz. % 192.16% 169.28% 150.33% 132.68% 121.57% 106.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 283.91 187.15 164.92 145.91 110.90 115.22 120.58 15.33%
  YoY % 51.70% 13.48% 13.03% 31.57% -3.75% -4.45% -
  Horiz. % 235.45% 155.21% 136.77% 121.01% 91.97% 95.55% 100.00%
EPS 23.86 18.14 15.89 13.71 9.70 8.76 6.23 25.06%
  YoY % 31.53% 14.16% 15.90% 41.34% 10.73% 40.61% -
  Horiz. % 382.99% 291.17% 255.06% 220.06% 155.70% 140.61% 100.00%
DPS 10.98 2.50 5.00 5.01 2.09 3.24 1.10 46.68%
  YoY % 339.20% -50.00% -0.20% 139.71% -35.49% 194.55% -
  Horiz. % 998.18% 227.27% 454.55% 455.45% 190.00% 294.55% 100.00%
NAPS 1.2602 1.0794 0.9583 0.8472 0.7762 0.6816 0.5575 14.55%
  YoY % 16.75% 12.64% 13.11% 9.15% 13.88% 22.26% -
  Horiz. % 226.04% 193.61% 171.89% 151.96% 139.23% 122.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 5.0000 3.0200 2.5300 1.9800 1.3800 0.9700 1.2700 -
P/RPS 0.75 0.67 0.64 0.57 0.52 0.35 0.38 11.99%
  YoY % 11.94% 4.69% 12.28% 9.62% 48.57% -7.89% -
  Horiz. % 197.37% 176.32% 168.42% 150.00% 136.84% 92.11% 100.00%
P/EPS 8.98 6.94 6.63 6.03 5.94 4.63 7.43 3.21%
  YoY % 29.39% 4.68% 9.95% 1.52% 28.29% -37.69% -
  Horiz. % 120.86% 93.41% 89.23% 81.16% 79.95% 62.31% 100.00%
EY 11.13 14.41 15.07 16.59 16.84 21.61 13.47 -3.13%
  YoY % -22.76% -4.38% -9.16% -1.48% -22.07% 60.43% -
  Horiz. % 82.63% 106.98% 111.88% 123.16% 125.02% 160.43% 100.00%
DY 5.12 1.99 4.74 6.06 3.62 7.99 2.36 13.76%
  YoY % 157.29% -58.02% -21.78% 67.40% -54.69% 238.56% -
  Horiz. % 216.95% 84.32% 200.85% 256.78% 153.39% 338.56% 100.00%
P/NAPS 1.70 1.17 1.10 0.98 0.74 0.60 0.83 12.68%
  YoY % 45.30% 6.36% 12.24% 32.43% 23.33% -27.71% -
  Horiz. % 204.82% 140.96% 132.53% 118.07% 89.16% 72.29% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 20/03/14 27/03/13 21/03/12 15/03/11 25/03/10 18/03/09 25/03/08 -
Price 5.9200 3.8100 2.5100 2.6500 1.4300 0.8600 1.2400 -
P/RPS 0.89 0.85 0.63 0.76 0.54 0.31 0.37 15.74%
  YoY % 4.71% 34.92% -17.11% 40.74% 74.19% -16.22% -
  Horiz. % 240.54% 229.73% 170.27% 205.41% 145.95% 83.78% 100.00%
P/EPS 10.64 8.75 6.58 8.07 6.15 4.10 7.25 6.60%
  YoY % 21.60% 32.98% -18.46% 31.22% 50.00% -43.45% -
  Horiz. % 146.76% 120.69% 90.76% 111.31% 84.83% 56.55% 100.00%
EY 9.40 11.42 15.20 12.40 16.25 24.37 13.79 -6.18%
  YoY % -17.69% -24.87% 22.58% -23.69% -33.32% 76.72% -
  Horiz. % 68.17% 82.81% 110.22% 89.92% 117.84% 176.72% 100.00%
DY 4.33 1.57 4.78 4.53 3.50 9.01 2.42 10.17%
  YoY % 175.80% -67.15% 5.52% 29.43% -61.15% 272.31% -
  Horiz. % 178.93% 64.88% 197.52% 187.19% 144.63% 372.31% 100.00%
P/NAPS 2.01 1.47 1.09 1.31 0.77 0.53 0.81 16.34%
  YoY % 36.73% 34.86% -16.79% 70.13% 45.28% -34.57% -
  Horiz. % 248.15% 181.48% 134.57% 161.73% 95.06% 65.43% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

237  236  579  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.04 
 DNEX-WD 0.04+0.02 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 PDZ 0.165-0.025 
 EDUSPEC 0.020.00 
 MQTECH 0.075-0.005 
 TAWIN 0.145-0.005 
 HUBLINE 0.08+0.005 
 VC 0.07-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers