[SCIENTX] QoQ Annualized Quarter Result on 31-Jan-2012 [#2]

Stock

[SCIENTX] SCIENTEX BERHAD

Announcement Date

21-Mar-2012

Admission Sponsor

Sponsor

Financial Year

31-Jul-2012

Quarter

31-Jan-2012 [#2]

Profit Trend

QoQ- -1.09%

YoY- 13.13%

Quarter Report

SB Q2 FY2012 Announcement.pdf

Latest QR

Upcoming QR

SCIENTX's Result

SCIENTX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Annualized Quarter Result
Revenue	966,464	881,025	873,348	856,502	855,048	804,023	798,430	13.51%
YoY %	9.70%	0.88%	1.97%	0.17%	6.35%	0.70%	-	-
Horiz. %	121.05%	110.34%	109.38%	107.27%	107.09%	100.70%	100.00%	-
PBT	125,316	107,169	103,517	104,248	105,140	96,640	94,254	20.80%
YoY %	16.93%	3.53%	-0.70%	-0.85%	8.80%	2.53%	-	-
Horiz. %	132.96%	113.70%	109.83%	110.60%	111.55%	102.53%	100.00%	-
Tax	-24,212	-19,300	-19,913	-19,948	-19,580	-16,522	-16,480	29.08%
YoY %	-25.45%	3.08%	0.18%	-1.88%	-18.51%	-0.25%	-	-
Horiz. %	146.92%	117.11%	120.83%	121.04%	118.81%	100.25%	100.00%	-
NP	101,104	87,869	83,604	84,300	85,560	80,118	77,774	19.01%
YoY %	15.06%	5.10%	-0.83%	-1.47%	6.79%	3.01%	-	-
Horiz. %	130.00%	112.98%	107.50%	108.39%	110.01%	103.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	99,500	83,917	80,704	81,634	82,532	77,246	75,292	20.32%
YoY %	18.57%	3.98%	-1.14%	-1.09%	6.84%	2.60%	-	-
Horiz. %	132.15%	111.46%	107.19%	108.42%	109.62%	102.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.32%	18.01%	19.24%	19.14%	18.62%	17.10%	17.48%	-
YoY %	7.27%	-6.39%	0.52%	2.79%	8.89%	-2.17%	-	-
Horiz. %	110.53%	103.03%	110.07%	109.50%	106.52%	97.83%	100.00%	-
Total Cost	865,360	793,156	789,744	772,202	769,488	723,905	720,656	12.91%
YoY %	9.10%	0.43%	2.27%	0.35%	6.30%	0.45%	-	-
Horiz. %	120.08%	110.06%	109.59%	107.15%	106.78%	100.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	550,388	524,750	513,896	494,621	488,393	466,918	458,555	12.87%
YoY %	4.89%	2.11%	3.90%	1.28%	4.60%	1.82%	-	-
Horiz. %	120.03%	114.44%	112.07%	107.87%	106.51%	101.82%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Dividend
Div	-	27,957	20,068	30,107	60,242	23,668	31,574	-
YoY %	-	39.31%	-33.34%	-50.02%	154.53%	-25.04%	-	-
Horiz. %	-	88.54%	63.56%	95.35%	190.80%	74.96%	100.00%	-
Div Payout %	-	33.32%	24.87%	36.88%	72.99%	30.64%	41.94%	-
YoY %	-	33.98%	-32.57%	-49.47%	138.22%	-26.94%	-	-
Horiz. %	-	79.45%	59.30%	87.94%	174.03%	73.06%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Equity
Net Worth	550,388	524,750	513,896	494,621	488,393	466,918	458,555	12.87%
YoY %	4.89%	2.11%	3.90%	1.28%	4.60%	1.82%	-	-
Horiz. %	120.03%	114.44%	112.07%	107.87%	106.51%	101.82%	100.00%	-
NOSH	214,995	215,061	215,019	215,052	215,151	215,169	215,284	-0.08%
YoY %	-0.03%	0.02%	-0.02%	-0.05%	-0.01%	-0.05%	-	-
Horiz. %	99.87%	99.90%	99.88%	99.89%	99.94%	99.95%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Ratio Analysis
NP Margin	10.46%	9.97%	9.57%	9.84%	10.01%	9.96%	9.74%	-
YoY %	4.91%	4.18%	-2.74%	-1.70%	0.50%	2.26%	-	-
Horiz. %	107.39%	102.36%	98.25%	101.03%	102.77%	102.26%	100.00%	-
ROE	18.08%	15.99%	15.70%	16.50%	16.90%	16.54%	16.42%	-
YoY %	13.07%	1.85%	-4.85%	-2.37%	2.18%	0.73%	-	-
Horiz. %	110.11%	97.38%	95.62%	100.49%	102.92%	100.73%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Per Share
RPS	449.53	409.66	406.17	398.28	397.42	373.67	370.87	13.61%
YoY %	9.73%	0.86%	1.98%	0.22%	6.36%	0.75%	-	-
Horiz. %	121.21%	110.46%	109.52%	107.39%	107.16%	100.75%	100.00%	-
EPS	46.28	39.02	37.53	37.96	38.36	35.90	34.97	20.43%
YoY %	18.61%	3.97%	-1.13%	-1.04%	6.85%	2.66%	-	-
Horiz. %	132.34%	111.58%	107.32%	108.55%	109.69%	102.66%	100.00%	-
DPS	0.00	13.00	9.33	14.00	28.00	11.00	14.67	-
YoY %	0.00%	39.34%	-33.36%	-50.00%	154.55%	-25.02%	-	-
Horiz. %	0.00%	88.62%	63.60%	95.43%	190.87%	74.98%	100.00%	-
NAPS	2.56	2.44	2.39	2.30	2.27	2.17	2.13	12.97%
YoY %	4.92%	2.09%	3.91%	1.32%	4.61%	1.88%	-	-
Horiz. %	120.19%	114.55%	112.21%	107.98%	106.57%	101.88%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Adjusted Per Share Value based on latest NOSH - 214,952
RPS	62.30	56.79	56.30	55.21	55.12	51.83	51.47	13.51%
YoY %	9.70%	0.87%	1.97%	0.16%	6.35%	0.70%	-	-
Horiz. %	121.04%	110.34%	109.38%	107.27%	107.09%	100.70%	100.00%	-
EPS	6.41	5.41	5.20	5.26	5.32	4.98	4.85	20.33%
YoY %	18.48%	4.04%	-1.14%	-1.13%	6.83%	2.68%	-	-
Horiz. %	132.16%	111.55%	107.22%	108.45%	109.69%	102.68%	100.00%	-
DPS	0.00	1.80	1.29	1.94	3.88	1.53	2.04	-
YoY %	0.00%	39.53%	-33.51%	-50.00%	153.59%	-25.00%	-	-
Horiz. %	0.00%	88.24%	63.24%	95.10%	190.20%	75.00%	100.00%	-
NAPS	0.3548	0.3383	0.3313	0.3188	0.3148	0.301	0.2956	12.87%
YoY %	4.88%	2.11%	3.92%	1.27%	4.58%	1.83%	-	-
Horiz. %	120.03%	114.45%	112.08%	107.85%	106.50%	101.83%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	29/07/11	29/04/11	-
Price	3.21	2.40	2.33	2.53	2.34	2.58	2.55	-
P/RPS	0.71	0.59	0.57	0.64	0.59	0.69	0.69	1.91%
YoY %	20.34%	3.51%	-10.94%	8.47%	-14.49%	0.00%	-	-
Horiz. %	102.90%	85.51%	82.61%	92.75%	85.51%	100.00%	100.00%	-
P/EPS	6.94	6.15	6.21	6.66	6.10	7.19	7.29	-3.21%
YoY %	12.85%	-0.97%	-6.76%	9.18%	-15.16%	-1.37%	-	-
Horiz. %	95.20%	84.36%	85.19%	91.36%	83.68%	98.63%	100.00%	-
EY	14.42	16.26	16.11	15.00	16.39	13.91	13.72	3.35%
YoY %	-11.32%	0.93%	7.40%	-8.48%	17.83%	1.38%	-	-
Horiz. %	105.10%	118.51%	117.42%	109.33%	119.46%	101.38%	100.00%	-
DY	0.00	5.42	4.01	5.53	11.97	4.26	5.75	-
YoY %	0.00%	35.16%	-27.49%	-53.80%	180.99%	-25.91%	-	-
Horiz. %	0.00%	94.26%	69.74%	96.17%	208.17%	74.09%	100.00%	-
P/NAPS	1.25	0.98	0.97	1.10	1.03	1.19	1.20	2.74%
YoY %	27.55%	1.03%	-11.82%	6.80%	-13.45%	-0.83%	-	-
Horiz. %	104.17%	81.67%	80.83%	91.67%	85.83%	99.17%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Price Multiplier on Announcement Date
Date	19/12/12	18/09/12	26/06/12	21/03/12	15/12/11	28/09/11	21/06/11	-
Price	3.05	2.45	2.40	2.51	2.51	2.11	2.70	-
P/RPS	0.68	0.60	0.59	0.63	0.63	0.56	0.73	-4.59%
YoY %	13.33%	1.69%	-6.35%	0.00%	12.50%	-23.29%	-	-
Horiz. %	93.15%	82.19%	80.82%	86.30%	86.30%	76.71%	100.00%	-
P/EPS	6.59	6.28	6.39	6.61	6.54	5.88	7.72	-9.97%
YoY %	4.94%	-1.72%	-3.33%	1.07%	11.22%	-23.83%	-	-
Horiz. %	85.36%	81.35%	82.77%	85.62%	84.72%	76.17%	100.00%	-
EY	15.17	15.93	15.64	15.12	15.28	17.01	12.95	11.07%
YoY %	-4.77%	1.85%	3.44%	-1.05%	-10.17%	31.35%	-	-
Horiz. %	117.14%	123.01%	120.77%	116.76%	117.99%	131.35%	100.00%	-
DY	0.00	5.31	3.89	5.58	11.16	5.21	5.43	-
YoY %	0.00%	36.50%	-30.29%	-50.00%	114.20%	-4.05%	-	-
Horiz. %	0.00%	97.79%	71.64%	102.76%	205.52%	95.95%	100.00%	-
P/NAPS	1.19	1.00	1.00	1.09	1.11	0.97	1.27	-4.22%
YoY %	19.00%	0.00%	-8.26%	-1.80%	14.43%	-23.62%	-	-
Horiz. %	93.70%	78.74%	78.74%	85.83%	87.40%	76.38%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos