Highlights

[SCIENTX] YoY TTM 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 -     1.37%    YoY -     15.90%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 1,736,107 1,464,646 965,474 850,763 752,699 572,126 594,419 19.55%
  YoY % 18.53% 51.70% 13.48% 13.03% 31.56% -3.75% -
  Horiz. % 292.07% 246.40% 162.42% 143.13% 126.63% 96.25% 100.00%
PBT 191,552 160,632 119,569 103,959 85,806 56,706 50,757 24.76%
  YoY % 19.25% 34.34% 15.02% 21.16% 51.32% 11.72% -
  Horiz. % 377.39% 316.47% 235.57% 204.82% 169.05% 111.72% 100.00%
Tax -36,254 -34,902 -22,575 -18,883 -13,150 -4,948 -3,204 49.81%
  YoY % -3.87% -54.60% -19.55% -43.60% -165.76% -54.43% -
  Horiz. % 1,131.52% 1,089.33% 704.59% 589.36% 410.42% 154.43% 100.00%
NP 155,298 125,730 96,994 85,076 72,656 51,758 47,553 21.79%
  YoY % 23.52% 29.63% 14.01% 17.09% 40.38% 8.84% -
  Horiz. % 326.58% 264.40% 203.97% 178.91% 152.79% 108.84% 100.00%
NP to SH 151,508 123,065 93,582 81,982 70,733 50,029 45,209 22.32%
  YoY % 23.11% 31.50% 14.15% 15.90% 41.38% 10.66% -
  Horiz. % 335.13% 272.21% 207.00% 181.34% 156.46% 110.66% 100.00%
Tax Rate 18.93 % 21.73 % 18.88 % 18.16 % 15.33 % 8.73 % 6.31 % 20.08%
  YoY % -12.89% 15.10% 3.96% 18.46% 75.60% 38.35% -
  Horiz. % 300.00% 344.37% 299.21% 287.80% 242.95% 138.35% 100.00%
Total Cost 1,580,809 1,338,916 868,480 765,687 680,043 520,368 546,866 19.34%
  YoY % 18.07% 54.17% 13.42% 12.59% 30.69% -4.85% -
  Horiz. % 289.07% 244.83% 158.81% 140.01% 124.35% 95.15% 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 46,440 56,639 12,898 25,813 25,853 10,768 16,719 18.55%
  YoY % -18.01% 339.12% -50.03% -0.15% 140.09% -35.59% -
  Horiz. % 277.77% 338.77% 77.15% 154.40% 154.63% 64.41% 100.00%
Div Payout % 30.65 % 46.02 % 13.78 % 31.49 % 36.55 % 21.52 % 36.98 % -3.08%
  YoY % -33.40% 233.96% -56.24% -13.84% 69.84% -41.81% -
  Horiz. % 82.88% 124.45% 37.26% 85.15% 98.84% 58.19% 100.00%
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 8.95 % 8.58 % 10.05 % 10.00 % 9.65 % 9.05 % 8.00 % 1.89%
  YoY % 4.31% -14.63% 0.50% 3.63% 6.63% 13.13% -
  Horiz. % 111.88% 107.25% 125.62% 125.00% 120.62% 113.12% 100.00%
ROE 18.76 % 18.93 % 16.81 % 16.58 % 16.18 % 12.49 % 12.86 % 6.49%
  YoY % -0.90% 12.61% 1.39% 2.47% 29.54% -2.88% -
  Horiz. % 145.88% 147.20% 130.72% 128.93% 125.82% 97.12% 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 769.48 662.37 449.05 395.79 349.60 265.77 275.55 18.66%
  YoY % 16.17% 47.50% 13.46% 13.21% 31.54% -3.55% -
  Horiz. % 279.25% 240.38% 162.96% 143.64% 126.87% 96.45% 100.00%
EPS 67.15 55.65 43.53 38.14 32.85 23.24 20.96 21.41%
  YoY % 20.66% 27.84% 14.13% 16.10% 41.35% 10.88% -
  Horiz. % 320.37% 265.51% 207.68% 181.97% 156.73% 110.88% 100.00%
DPS 20.58 25.61 6.00 12.00 12.00 5.00 7.75 17.67%
  YoY % -19.64% 326.83% -50.00% 0.00% 140.00% -35.48% -
  Horiz. % 265.55% 330.45% 77.42% 154.84% 154.84% 64.52% 100.00%
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 - 515,876
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 336.54 283.91 187.15 164.92 145.91 110.90 115.22 19.55%
  YoY % 18.54% 51.70% 13.48% 13.03% 31.57% -3.75% -
  Horiz. % 292.08% 246.41% 162.43% 143.13% 126.64% 96.25% 100.00%
EPS 29.37 23.86 18.14 15.89 13.71 9.70 8.76 22.33%
  YoY % 23.09% 31.53% 14.16% 15.90% 41.34% 10.73% -
  Horiz. % 335.27% 272.37% 207.08% 181.39% 156.51% 110.73% 100.00%
DPS 9.00 10.98 2.50 5.00 5.01 2.09 3.24 18.55%
  YoY % -18.03% 339.20% -50.00% -0.20% 139.71% -35.49% -
  Horiz. % 277.78% 338.89% 77.16% 154.32% 154.63% 64.51% 100.00%
NAPS 1.5657 1.2602 1.0794 0.9583 0.8472 0.7762 0.6816 14.86%
  YoY % 24.24% 16.75% 12.64% 13.11% 9.15% 13.88% -
  Horiz. % 229.71% 184.89% 158.36% 140.60% 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 0.86 0.75 0.67 0.64 0.57 0.52 0.35 16.16%
  YoY % 14.67% 11.94% 4.69% 12.28% 9.62% 48.57% -
  Horiz. % 245.71% 214.29% 191.43% 182.86% 162.86% 148.57% 100.00%
P/EPS 9.87 8.98 6.94 6.63 6.03 5.94 4.63 13.44%
  YoY % 9.91% 29.39% 4.68% 9.95% 1.52% 28.29% -
  Horiz. % 213.17% 193.95% 149.89% 143.20% 130.24% 128.29% 100.00%
EY 10.13 11.13 14.41 15.07 16.59 16.84 21.61 -11.86%
  YoY % -8.98% -22.76% -4.38% -9.16% -1.48% -22.07% -
  Horiz. % 46.88% 51.50% 66.68% 69.74% 76.77% 77.93% 100.00%
DY 3.10 5.12 1.99 4.74 6.06 3.62 7.99 -14.59%
  YoY % -39.45% 157.29% -58.02% -21.78% 67.40% -54.69% -
  Horiz. % 38.80% 64.08% 24.91% 59.32% 75.84% 45.31% 100.00%
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 0.86 0.89 0.85 0.63 0.76 0.54 0.31 18.53%
  YoY % -3.37% 4.71% 34.92% -17.11% 40.74% 74.19% -
  Horiz. % 277.42% 287.10% 274.19% 203.23% 245.16% 174.19% 100.00%
P/EPS 9.86 10.64 8.75 6.58 8.07 6.15 4.10 15.74%
  YoY % -7.33% 21.60% 32.98% -18.46% 31.22% 50.00% -
  Horiz. % 240.49% 259.51% 213.41% 160.49% 196.83% 150.00% 100.00%
EY 10.14 9.40 11.42 15.20 12.40 16.25 24.37 -13.59%
  YoY % 7.87% -17.69% -24.87% 22.58% -23.69% -33.32% -
  Horiz. % 41.61% 38.57% 46.86% 62.37% 50.88% 66.68% 100.00%
DY 3.11 4.33 1.57 4.78 4.53 3.50 9.01 -16.24%
  YoY % -28.18% 175.80% -67.15% 5.52% 29.43% -61.15% -
  Horiz. % 34.52% 48.06% 17.43% 53.05% 50.28% 38.85% 100.00%
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

542  474  482  465 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTOUCHE 0.11+0.035 
 AT 0.105+0.005 
 XDL 0.065+0.005 
 KGROUP 0.120.00 
 NEXGRAM 0.065+0.005 
 XOX 0.245-0.02 
 MQTECH 0.24+0.02 
 K1 0.60+0.005 
 IRIS 0.37+0.04 
 MTOUCHE-WC 0.03+0.025 

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