Highlights

[SCIENTX] YoY TTM Result on 2011-10-31 [#1]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 15-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Oct-2011  [#1]
Profit Trend QoQ -     4.70%    YoY -     25.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 1,656,732 1,352,240 908,879 831,160 716,527 521,198 654,122 16.74%
  YoY % 22.52% 48.78% 9.35% 16.00% 37.48% -20.32% -
  Horiz. % 253.28% 206.73% 138.95% 127.06% 109.54% 79.68% 100.00%
PBT 188,654 149,427 112,213 101,885 77,105 47,943 57,459 21.90%
  YoY % 26.25% 33.16% 10.14% 32.14% 60.83% -16.56% -
  Horiz. % 328.33% 260.06% 195.29% 177.32% 134.19% 83.44% 100.00%
Tax -35,796 -32,371 -20,458 -17,833 -10,722 -3,996 -4,158 43.14%
  YoY % -10.58% -58.23% -14.72% -66.32% -168.32% 3.90% -
  Horiz. % 860.89% 778.52% 492.02% 428.88% 257.86% 96.10% 100.00%
NP 152,858 117,056 91,755 84,052 66,383 43,947 53,301 19.19%
  YoY % 30.59% 27.57% 9.16% 26.62% 51.05% -17.55% -
  Horiz. % 286.78% 219.61% 172.14% 157.69% 124.54% 82.45% 100.00%
NP to SH 149,374 114,752 88,159 80,874 64,595 42,635 48,988 20.41%
  YoY % 30.17% 30.16% 9.01% 25.20% 51.51% -12.97% -
  Horiz. % 304.92% 234.25% 179.96% 165.09% 131.86% 87.03% 100.00%
Tax Rate 18.97 % 21.66 % 18.23 % 17.50 % 13.91 % 8.33 % 7.24 % 17.41%
  YoY % -12.42% 18.82% 4.17% 25.81% 66.99% 15.06% -
  Horiz. % 262.02% 299.17% 251.80% 241.71% 192.13% 115.06% 100.00%
Total Cost 1,503,874 1,235,184 817,124 747,108 650,144 477,251 600,821 16.51%
  YoY % 21.75% 51.16% 9.37% 14.91% 36.23% -20.57% -
  Horiz. % 250.30% 205.58% 136.00% 124.35% 108.21% 79.43% 100.00%
Net Worth 767,176 636,833 550,388 488,393 433,207 387,654 352,856 13.81%
  YoY % 20.47% 15.71% 12.69% 12.74% 11.75% 9.86% -
  Horiz. % 217.42% 180.48% 155.98% 138.41% 122.77% 109.86% 100.00%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 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 % 31.09 % 49.36 % 14.63 % 31.92 % 40.02 % 25.26 % 34.13 % -1.54%
  YoY % -37.01% 237.39% -54.17% -20.24% 58.43% -25.99% -
  Horiz. % 91.09% 144.62% 42.87% 93.52% 117.26% 74.01% 100.00%
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 767,176 636,833 550,388 488,393 433,207 387,654 352,856 13.81%
  YoY % 20.47% 15.71% 12.69% 12.74% 11.75% 9.86% -
  Horiz. % 217.42% 180.48% 155.98% 138.41% 122.77% 109.86% 100.00%
NOSH 221,088 221,122 214,995 215,151 215,525 215,363 215,156 0.45%
  YoY % -0.02% 2.85% -0.07% -0.17% 0.08% 0.10% -
  Horiz. % 102.76% 102.77% 99.93% 100.00% 100.17% 100.10% 100.00%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 9.23 % 8.66 % 10.10 % 10.11 % 9.26 % 8.43 % 8.15 % 2.09%
  YoY % 6.58% -14.26% -0.10% 9.18% 9.85% 3.44% -
  Horiz. % 113.25% 106.26% 123.93% 124.05% 113.62% 103.44% 100.00%
ROE 19.47 % 18.02 % 16.02 % 16.56 % 14.91 % 11.00 % 13.88 % 5.80%
  YoY % 8.05% 12.48% -3.26% 11.07% 35.55% -20.75% -
  Horiz. % 140.27% 129.83% 115.42% 119.31% 107.42% 79.25% 100.00%
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 749.35 611.53 422.74 386.31 332.46 242.01 304.02 16.22%
  YoY % 22.54% 44.66% 9.43% 16.20% 37.37% -20.40% -
  Horiz. % 246.48% 201.15% 139.05% 127.07% 109.35% 79.60% 100.00%
EPS 67.56 51.90 41.01 37.59 29.97 19.80 22.77 19.86%
  YoY % 30.17% 26.55% 9.10% 25.43% 51.36% -13.04% -
  Horiz. % 296.71% 227.93% 180.11% 165.09% 131.62% 86.96% 100.00%
DPS 21.00 25.61 6.00 12.00 12.00 5.00 7.77 18.01%
  YoY % -18.00% 326.83% -50.00% 0.00% 140.00% -35.65% -
  Horiz. % 270.27% 329.60% 77.22% 154.44% 154.44% 64.35% 100.00%
NAPS 3.4700 2.8800 2.5600 2.2700 2.0100 1.8000 1.6400 13.30%
  YoY % 20.49% 12.50% 12.78% 12.94% 11.67% 9.76% -
  Horiz. % 211.59% 175.61% 156.10% 138.41% 122.56% 109.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 321.15 262.12 176.18 161.12 138.89 101.03 126.80 16.74%
  YoY % 22.52% 48.78% 9.35% 16.01% 37.47% -20.32% -
  Horiz. % 253.27% 206.72% 138.94% 127.07% 109.53% 79.68% 100.00%
EPS 28.96 22.24 17.09 15.68 12.52 8.26 9.50 20.40%
  YoY % 30.22% 30.13% 8.99% 25.24% 51.57% -13.05% -
  Horiz. % 304.84% 234.11% 179.89% 165.05% 131.79% 86.95% 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 1.4871 1.2345 1.0669 0.9467 0.8397 0.7514 0.6840 13.81%
  YoY % 20.46% 15.71% 12.70% 12.74% 11.75% 9.85% -
  Horiz. % 217.41% 180.48% 155.98% 138.41% 122.76% 109.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 7.1500 5.6300 3.2100 2.3400 1.8400 1.3800 1.0000 -
P/RPS 0.95 0.92 0.76 0.61 0.55 0.57 0.33 19.26%
  YoY % 3.26% 21.05% 24.59% 10.91% -3.51% 72.73% -
  Horiz. % 287.88% 278.79% 230.30% 184.85% 166.67% 172.73% 100.00%
P/EPS 10.58 10.85 7.83 6.23 6.14 6.97 4.39 15.78%
  YoY % -2.49% 38.57% 25.68% 1.47% -11.91% 58.77% -
  Horiz. % 241.00% 247.15% 178.36% 141.91% 139.86% 158.77% 100.00%
EY 9.45 9.22 12.77 16.06 16.29 14.35 22.77 -13.63%
  YoY % 2.49% -27.80% -20.49% -1.41% 13.52% -36.98% -
  Horiz. % 41.50% 40.49% 56.08% 70.53% 71.54% 63.02% 100.00%
DY 2.94 4.55 1.87 5.13 6.52 3.62 7.77 -14.95%
  YoY % -35.38% 143.32% -63.55% -21.32% 80.11% -53.41% -
  Horiz. % 37.84% 58.56% 24.07% 66.02% 83.91% 46.59% 100.00%
P/NAPS 2.06 1.95 1.25 1.03 0.92 0.77 0.61 22.48%
  YoY % 5.64% 56.00% 21.36% 11.96% 19.48% 26.23% -
  Horiz. % 337.70% 319.67% 204.92% 168.85% 150.82% 126.23% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 17/12/14 17/12/13 19/12/12 15/12/11 15/12/10 16/12/09 17/12/08 -
Price 6.8400 5.6100 3.0500 2.5100 1.8900 1.3800 1.0200 -
P/RPS 0.91 0.92 0.72 0.65 0.57 0.57 0.34 17.82%
  YoY % -1.09% 27.78% 10.77% 14.04% 0.00% 67.65% -
  Horiz. % 267.65% 270.59% 211.76% 191.18% 167.65% 167.65% 100.00%
P/EPS 10.12 10.81 7.44 6.68 6.31 6.97 4.48 14.54%
  YoY % -6.38% 45.30% 11.38% 5.86% -9.47% 55.58% -
  Horiz. % 225.89% 241.29% 166.07% 149.11% 140.85% 155.58% 100.00%
EY 9.88 9.25 13.44 14.98 15.86 14.35 22.32 -12.70%
  YoY % 6.81% -31.18% -10.28% -5.55% 10.52% -35.71% -
  Horiz. % 44.27% 41.44% 60.22% 67.11% 71.06% 64.29% 100.00%
DY 3.07 4.57 1.97 4.78 6.35 3.62 7.62 -14.05%
  YoY % -32.82% 131.98% -58.79% -24.72% 75.41% -52.49% -
  Horiz. % 40.29% 59.97% 25.85% 62.73% 83.33% 47.51% 100.00%
P/NAPS 1.97 1.95 1.19 1.11 0.94 0.77 0.62 21.24%
  YoY % 1.03% 63.87% 7.21% 18.09% 22.08% 24.19% -
  Horiz. % 317.74% 314.52% 191.94% 179.03% 151.61% 124.19% 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.
 


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
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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