Highlights

[SCIENTX] QoQ Annualized Quarter Result on 2010-04-30 [#3]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 23-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 30-Apr-2010  [#3]
Profit Trend QoQ -     10.36%    YoY -     84.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 763,022 746,500 694,816 670,840 647,256 659,656 509,731 30.76%
  QoQ % 2.21% 7.44% 3.57% 3.64% -1.88% 29.41% -
  Horiz. % 149.69% 146.45% 136.31% 131.61% 126.98% 129.41% 100.00%
PBT 89,612 84,164 70,754 65,392 59,508 58,760 42,051 65.37%
  QoQ % 6.47% 18.95% 8.20% 9.89% 1.27% 39.74% -
  Horiz. % 213.10% 200.15% 168.26% 155.51% 141.51% 139.74% 100.00%
Tax -15,226 -14,336 -8,614 -6,829 -6,152 -5,900 -3,475 167.05%
  QoQ % -6.21% -66.43% -26.13% -11.01% -4.27% -69.78% -
  Horiz. % 438.16% 412.55% 247.88% 196.53% 177.04% 169.78% 100.00%
NP 74,386 69,828 62,140 58,562 53,356 52,860 38,576 54.74%
  QoQ % 6.53% 12.37% 6.11% 9.76% 0.94% 37.03% -
  Horiz. % 192.83% 181.01% 161.08% 151.81% 138.31% 137.03% 100.00%
NP to SH 72,162 68,020 60,318 56,652 51,332 50,912 37,458 54.64%
  QoQ % 6.09% 12.77% 6.47% 10.36% 0.82% 35.92% -
  Horiz. % 192.65% 181.59% 161.03% 151.24% 137.04% 135.92% 100.00%
Tax Rate 16.99 % 17.03 % 12.17 % 10.44 % 10.34 % 10.04 % 8.26 % 61.52%
  QoQ % -0.23% 39.93% 16.57% 0.97% 2.99% 21.55% -
  Horiz. % 205.69% 206.17% 147.34% 126.39% 125.18% 121.55% 100.00%
Total Cost 688,636 676,672 632,676 612,277 593,900 606,796 471,155 28.70%
  QoQ % 1.77% 6.95% 3.33% 3.09% -2.13% 28.79% -
  Horiz. % 146.16% 143.62% 134.28% 129.95% 126.05% 128.79% 100.00%
Net Worth 437,280 433,207 413,609 404,862 400,492 387,654 374,805 10.79%
  QoQ % 0.94% 4.74% 2.16% 1.09% 3.31% 3.43% -
  Horiz. % 116.67% 115.58% 110.35% 108.02% 106.85% 103.43% 100.00%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 25,849 51,726 17,233 22,970 21,531 43,072 - -
  QoQ % -50.03% 200.15% -24.98% 6.68% -50.01% 0.00% -
  Horiz. % 60.01% 120.09% 40.01% 53.33% 49.99% 100.00% -
Div Payout % 35.82 % 76.05 % 28.57 % 40.55 % 41.95 % 84.60 % - % -
  QoQ % -52.90% 166.19% -29.54% -3.34% -50.41% 0.00% -
  Horiz. % 42.34% 89.89% 33.77% 47.93% 49.59% 100.00% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 437,280 433,207 413,609 404,862 400,492 387,654 374,805 10.79%
  QoQ % 0.94% 4.74% 2.16% 1.09% 3.31% 3.43% -
  Horiz. % 116.67% 115.58% 110.35% 108.02% 106.85% 103.43% 100.00%
NOSH 215,408 215,525 215,421 215,352 215,318 215,363 215,405 0.00%
  QoQ % -0.05% 0.05% 0.03% 0.02% -0.02% -0.02% -
  Horiz. % 100.00% 100.06% 100.01% 99.98% 99.96% 99.98% 100.00%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 9.75 % 9.35 % 8.94 % 8.73 % 8.24 % 8.01 % 7.57 % 18.32%
  QoQ % 4.28% 4.59% 2.41% 5.95% 2.87% 5.81% -
  Horiz. % 128.80% 123.51% 118.10% 115.32% 108.85% 105.81% 100.00%
ROE 16.50 % 15.70 % 14.58 % 13.99 % 12.82 % 13.13 % 9.99 % 39.60%
  QoQ % 5.10% 7.68% 4.22% 9.13% -2.36% 31.43% -
  Horiz. % 165.17% 157.16% 145.95% 140.04% 128.33% 131.43% 100.00%
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 354.22 346.36 322.54 311.51 300.60 306.30 236.64 30.76%
  QoQ % 2.27% 7.39% 3.54% 3.63% -1.86% 29.44% -
  Horiz. % 149.69% 146.37% 136.30% 131.64% 127.03% 129.44% 100.00%
EPS 33.50 31.56 28.00 26.31 23.84 23.64 17.41 54.52%
  QoQ % 6.15% 12.71% 6.42% 10.36% 0.85% 35.78% -
  Horiz. % 192.42% 181.28% 160.83% 151.12% 136.93% 135.78% 100.00%
DPS 12.00 24.00 8.00 10.67 10.00 20.00 - -
  QoQ % -50.00% 200.00% -25.02% 6.70% -50.00% 0.00% -
  Horiz. % 60.00% 120.00% 40.00% 53.35% 50.00% 100.00% -
NAPS 2.0300 2.0100 1.9200 1.8800 1.8600 1.8000 1.7400 10.79%
  QoQ % 1.00% 4.69% 2.13% 1.08% 3.33% 3.45% -
  Horiz. % 116.67% 115.52% 110.34% 108.05% 106.90% 103.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,550,656
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 49.21 48.14 44.81 43.26 41.74 42.54 32.87 30.77%
  QoQ % 2.22% 7.43% 3.58% 3.64% -1.88% 29.42% -
  Horiz. % 149.71% 146.46% 136.32% 131.61% 126.99% 129.42% 100.00%
EPS 4.65 4.39 3.89 3.65 3.31 3.28 2.42 54.37%
  QoQ % 5.92% 12.85% 6.58% 10.27% 0.91% 35.54% -
  Horiz. % 192.15% 181.40% 160.74% 150.83% 136.78% 135.54% 100.00%
DPS 1.67 3.34 1.11 1.48 1.39 2.78 - -
  QoQ % -50.00% 200.90% -25.00% 6.47% -50.00% 0.00% -
  Horiz. % 60.07% 120.14% 39.93% 53.24% 50.00% 100.00% -
NAPS 0.2820 0.2794 0.2667 0.2611 0.2583 0.2500 0.2417 10.80%
  QoQ % 0.93% 4.76% 2.14% 1.08% 3.32% 3.43% -
  Horiz. % 116.67% 115.60% 110.34% 108.03% 106.87% 103.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 1.9800 1.8400 1.5500 1.4500 1.3800 1.3800 1.2000 -
P/RPS 0.56 0.53 0.48 0.47 0.46 0.45 0.51 6.42%
  QoQ % 5.66% 10.42% 2.13% 2.17% 2.22% -11.76% -
  Horiz. % 109.80% 103.92% 94.12% 92.16% 90.20% 88.24% 100.00%
P/EPS 5.91 5.83 5.54 5.51 5.79 5.84 6.90 -9.78%
  QoQ % 1.37% 5.23% 0.54% -4.84% -0.86% -15.36% -
  Horiz. % 85.65% 84.49% 80.29% 79.86% 83.91% 84.64% 100.00%
EY 16.92 17.15 18.06 18.14 17.28 17.13 14.49 10.86%
  QoQ % -1.34% -5.04% -0.44% 4.98% 0.88% 18.22% -
  Horiz. % 116.77% 118.36% 124.64% 125.19% 119.25% 118.22% 100.00%
DY 6.06 13.04 5.16 7.36 7.25 14.49 0.00 -
  QoQ % -53.53% 152.71% -29.89% 1.52% -49.97% 0.00% -
  Horiz. % 41.82% 89.99% 35.61% 50.79% 50.03% 100.00% -
P/NAPS 0.98 0.92 0.81 0.77 0.74 0.77 0.69 26.27%
  QoQ % 6.52% 13.58% 5.19% 4.05% -3.90% 11.59% -
  Horiz. % 142.03% 133.33% 117.39% 111.59% 107.25% 111.59% 100.00%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 15/03/11 15/12/10 28/09/10 23/06/10 25/03/10 16/12/09 30/09/09 -
Price 2.6500 1.8900 1.8900 1.4500 1.4300 1.3800 1.2800 -
P/RPS 0.75 0.55 0.59 0.47 0.48 0.45 0.54 24.41%
  QoQ % 36.36% -6.78% 25.53% -2.08% 6.67% -16.67% -
  Horiz. % 138.89% 101.85% 109.26% 87.04% 88.89% 83.33% 100.00%
P/EPS 7.91 5.99 6.75 5.51 6.00 5.84 7.36 4.91%
  QoQ % 32.05% -11.26% 22.50% -8.17% 2.74% -20.65% -
  Horiz. % 107.47% 81.39% 91.71% 74.86% 81.52% 79.35% 100.00%
EY 12.64 16.70 14.81 18.14 16.67 17.13 13.59 -4.70%
  QoQ % -24.31% 12.76% -18.36% 8.82% -2.69% 26.05% -
  Horiz. % 93.01% 122.88% 108.98% 133.48% 122.66% 126.05% 100.00%
DY 4.53 12.70 4.23 7.36 6.99 14.49 0.00 -
  QoQ % -64.33% 200.24% -42.53% 5.29% -51.76% 0.00% -
  Horiz. % 31.26% 87.65% 29.19% 50.79% 48.24% 100.00% -
P/NAPS 1.31 0.94 0.98 0.77 0.77 0.77 0.74 46.19%
  QoQ % 39.36% -4.08% 27.27% 0.00% 0.00% 4.05% -
  Horiz. % 177.03% 127.03% 132.43% 104.05% 104.05% 104.05% 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
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS