Highlights

[SCIENTX] YoY Quarter Result on 2012-07-31 [#4]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 18-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jul-2012  [#4]
Profit Trend QoQ -     18.66%    YoY -     12.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 452,498 415,401 371,243 226,014 205,200 191,686 134,756 22.36%
  YoY % 8.93% 11.89% 64.26% 10.14% 7.05% 42.25% -
  Horiz. % 335.79% 308.26% 275.49% 167.72% 152.28% 142.25% 100.00%
PBT 76,996 56,014 40,217 29,531 25,950 21,710 15,813 30.17%
  YoY % 37.46% 39.28% 36.19% 13.80% 19.53% 37.29% -
  Horiz. % 486.92% 354.23% 254.33% 186.75% 164.11% 137.29% 100.00%
Tax -27,155 -6,186 -8,942 -4,365 -4,162 -3,491 -992 73.56%
  YoY % -338.98% 30.82% -104.86% -4.88% -19.22% -251.92% -
  Horiz. % 2,737.40% 623.59% 901.41% 440.02% 419.56% 351.92% 100.00%
NP 49,841 49,828 31,275 25,166 21,788 18,219 14,821 22.39%
  YoY % 0.03% 59.32% 24.27% 15.50% 19.59% 22.93% -
  Horiz. % 336.29% 336.20% 211.02% 169.80% 147.01% 122.93% 100.00%
NP to SH 48,911 48,846 30,267 23,389 20,777 17,829 14,374 22.63%
  YoY % 0.13% 61.38% 29.41% 12.57% 16.53% 24.04% -
  Horiz. % 340.27% 339.82% 210.57% 162.72% 144.55% 124.04% 100.00%
Tax Rate 35.27 % 11.04 % 22.23 % 14.78 % 16.04 % 16.08 % 6.27 % 33.34%
  YoY % 219.47% -50.34% 50.41% -7.86% -0.25% 156.46% -
  Horiz. % 562.52% 176.08% 354.55% 235.73% 255.82% 256.46% 100.00%
Total Cost 402,657 365,573 339,968 200,848 183,412 173,467 119,935 22.36%
  YoY % 10.14% 7.53% 69.27% 9.51% 5.73% 44.63% -
  Horiz. % 335.73% 304.81% 283.46% 167.46% 152.93% 144.63% 100.00%
Net Worth 941,638 712,015 621,534 524,532 466,729 419,885 374,973 16.58%
  YoY % 32.25% 14.56% 18.49% 12.38% 11.16% 11.98% -
  Horiz. % 251.12% 189.88% 165.75% 139.89% 124.47% 111.98% 100.00%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 29,355 28,745 41,581 12,898 - 6,459 - -
  YoY % 2.12% -30.87% 222.38% 0.00% 0.00% 0.00% -
  Horiz. % 454.44% 445.00% 643.70% 199.67% 0.00% 100.00% -
Div Payout % 60.02 % 58.85 % 137.38 % 55.15 % - % 36.23 % - % -
  YoY % 1.99% -57.16% 149.10% 0.00% 0.00% 0.00% -
  Horiz. % 165.66% 162.43% 379.19% 152.22% 0.00% 100.00% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 941,638 712,015 621,534 524,532 466,729 419,885 374,973 16.58%
  YoY % 32.25% 14.56% 18.49% 12.38% 11.16% 11.98% -
  Horiz. % 251.12% 189.88% 165.75% 139.89% 124.47% 111.98% 100.00%
NOSH 225,812 221,122 218,850 214,972 215,082 215,326 215,502 0.78%
  YoY % 2.12% 1.04% 1.80% -0.05% -0.11% -0.08% -
  Horiz. % 104.78% 102.61% 101.55% 99.75% 99.81% 99.92% 100.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 11.01 % 12.00 % 8.42 % 11.13 % 10.62 % 9.50 % 11.00 % 0.02%
  YoY % -8.25% 42.52% -24.35% 4.80% 11.79% -13.64% -
  Horiz. % 100.09% 109.09% 76.55% 101.18% 96.55% 86.36% 100.00%
ROE 5.19 % 6.86 % 4.87 % 4.46 % 4.45 % 4.25 % 3.83 % 5.19%
  YoY % -24.34% 40.86% 9.19% 0.22% 4.71% 10.97% -
  Horiz. % 135.51% 179.11% 127.15% 116.45% 116.19% 110.97% 100.00%
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 200.39 187.86 169.63 105.14 95.41 89.02 62.53 21.41%
  YoY % 6.67% 10.75% 61.34% 10.20% 7.18% 42.36% -
  Horiz. % 320.47% 300.43% 271.28% 168.14% 152.58% 142.36% 100.00%
EPS 21.66 22.09 13.83 10.88 9.66 8.28 6.67 21.68%
  YoY % -1.95% 59.73% 27.11% 12.63% 16.67% 24.14% -
  Horiz. % 324.74% 331.18% 207.35% 163.12% 144.83% 124.14% 100.00%
DPS 13.00 13.00 19.00 6.00 0.00 3.00 0.00 -
  YoY % 0.00% -31.58% 216.67% 0.00% 0.00% 0.00% -
  Horiz. % 433.33% 433.33% 633.33% 200.00% 0.00% 100.00% -
NAPS 4.1700 3.2200 2.8400 2.4400 2.1700 1.9500 1.7400 15.67%
  YoY % 29.50% 13.38% 16.39% 12.44% 11.28% 12.07% -
  Horiz. % 239.66% 185.06% 163.22% 140.23% 124.71% 112.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,550,594
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 29.18 26.79 23.94 14.58 13.23 12.36 8.69 22.36%
  YoY % 8.92% 11.90% 64.20% 10.20% 7.04% 42.23% -
  Horiz. % 335.79% 308.29% 275.49% 167.78% 152.24% 142.23% 100.00%
EPS 3.15 3.15 1.95 1.51 1.34 1.15 0.93 22.54%
  YoY % 0.00% 61.54% 29.14% 12.69% 16.52% 23.66% -
  Horiz. % 338.71% 338.71% 209.68% 162.37% 144.09% 123.66% 100.00%
DPS 1.89 1.85 2.68 0.83 0.00 0.42 0.00 -
  YoY % 2.16% -30.97% 222.89% 0.00% 0.00% 0.00% -
  Horiz. % 450.00% 440.48% 638.10% 197.62% 0.00% 100.00% -
NAPS 0.6073 0.4592 0.4008 0.3383 0.3010 0.2708 0.2418 16.58%
  YoY % 32.25% 14.57% 18.47% 12.39% 11.15% 11.99% -
  Horiz. % 251.16% 189.91% 165.76% 139.91% 124.48% 111.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 7.1000 5.6900 5.2900 2.4000 2.5800 1.5500 1.2000 -
P/RPS 3.54 3.03 3.12 2.28 2.70 1.74 1.92 10.73%
  YoY % 16.83% -2.88% 36.84% -15.56% 55.17% -9.37% -
  Horiz. % 184.38% 157.81% 162.50% 118.75% 140.62% 90.62% 100.00%
P/EPS 32.78 25.76 38.25 22.06 26.71 18.72 17.99 10.51%
  YoY % 27.25% -32.65% 73.39% -17.41% 42.68% 4.06% -
  Horiz. % 182.21% 143.19% 212.62% 122.62% 148.47% 104.06% 100.00%
EY 3.05 3.88 2.61 4.53 3.74 5.34 5.56 -9.52%
  YoY % -21.39% 48.66% -42.38% 21.12% -29.96% -3.96% -
  Horiz. % 54.86% 69.78% 46.94% 81.47% 67.27% 96.04% 100.00%
DY 1.83 2.28 3.59 2.50 0.00 1.94 0.00 -
  YoY % -19.74% -36.49% 43.60% 0.00% 0.00% 0.00% -
  Horiz. % 94.33% 117.53% 185.05% 128.87% 0.00% 100.00% -
P/NAPS 1.70 1.77 1.86 0.98 1.19 0.79 0.69 16.21%
  YoY % -3.95% -4.84% 89.80% -17.65% 50.63% 14.49% -
  Horiz. % 246.38% 256.52% 269.57% 142.03% 172.46% 114.49% 100.00%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 24/09/14 26/09/13 18/09/12 28/09/11 28/09/10 30/09/09 -
Price 7.0500 6.9500 5.4600 2.4500 2.1100 1.8900 1.2800 -
P/RPS 3.52 3.70 3.22 2.33 2.21 2.12 2.05 9.42%
  YoY % -4.86% 14.91% 38.20% 5.43% 4.25% 3.41% -
  Horiz. % 171.71% 180.49% 157.07% 113.66% 107.80% 103.41% 100.00%
P/EPS 32.55 31.46 39.48 22.52 21.84 22.83 19.19 9.20%
  YoY % 3.46% -20.31% 75.31% 3.11% -4.34% 18.97% -
  Horiz. % 169.62% 163.94% 205.73% 117.35% 113.81% 118.97% 100.00%
EY 3.07 3.18 2.53 4.44 4.58 4.38 5.21 -8.43%
  YoY % -3.46% 25.69% -43.02% -3.06% 4.57% -15.93% -
  Horiz. % 58.93% 61.04% 48.56% 85.22% 87.91% 84.07% 100.00%
DY 1.84 1.87 3.48 2.45 0.00 1.59 0.00 -
  YoY % -1.60% -46.26% 42.04% 0.00% 0.00% 0.00% -
  Horiz. % 115.72% 117.61% 218.87% 154.09% 0.00% 100.00% -
P/NAPS 1.69 2.16 1.92 1.00 0.97 0.97 0.74 14.75%
  YoY % -21.76% 12.50% 92.00% 3.09% 0.00% 31.08% -
  Horiz. % 228.38% 291.89% 259.46% 135.14% 131.08% 131.08% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
3. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
4. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
7. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
8. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
PARTNERS & BROKERS