Highlights

[SCIENTX] QoQ Quarter Result on 2009-04-30 [#3]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 16-Jun-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2009
Quarter 30-Apr-2009  [#3]
Profit Trend QoQ -     80.18%    YoY -     -3.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 158,714 164,914 134,756 113,742 107,786 153,447 167,597 -3.56%
  QoQ % -3.76% 22.38% 18.48% 5.53% -29.76% -8.44% -
  Horiz. % 94.70% 98.40% 80.40% 67.87% 64.31% 91.56% 100.00%
PBT 15,064 14,690 15,813 11,139 6,301 8,799 22,431 -23.26%
  QoQ % 2.55% -7.10% 41.96% 76.78% -28.39% -60.77% -
  Horiz. % 67.16% 65.49% 70.50% 49.66% 28.09% 39.23% 100.00%
Tax -1,601 -1,475 -992 -880 -649 -954 -301 203.78%
  QoQ % -8.54% -48.69% -12.73% -35.59% 31.97% -216.94% -
  Horiz. % 531.89% 490.03% 329.57% 292.36% 215.61% 316.94% 100.00%
NP 13,463 13,215 14,821 10,259 5,652 7,845 22,130 -28.14%
  QoQ % 1.88% -10.84% 44.47% 81.51% -27.95% -64.55% -
  Horiz. % 60.84% 59.72% 66.97% 46.36% 25.54% 35.45% 100.00%
NP to SH 12,938 12,728 14,374 9,989 5,544 7,552 21,799 -29.31%
  QoQ % 1.65% -11.45% 43.90% 80.18% -26.59% -65.36% -
  Horiz. % 59.35% 58.39% 65.94% 45.82% 25.43% 34.64% 100.00%
Tax Rate 10.63 % 10.04 % 6.27 % 7.90 % 10.30 % 10.84 % 1.34 % 296.26%
  QoQ % 5.88% 60.13% -20.63% -23.30% -4.98% 708.96% -
  Horiz. % 793.28% 749.25% 467.91% 589.55% 768.66% 808.96% 100.00%
Total Cost 145,251 151,699 119,935 103,483 102,134 145,602 145,467 -0.10%
  QoQ % -4.25% 26.48% 15.90% 1.32% -29.85% 0.09% -
  Horiz. % 99.85% 104.28% 82.45% 71.14% 70.21% 100.09% 100.00%
Net Worth 400,410 387,654 374,973 359,517 351,623 352,856 347,488 9.88%
  QoQ % 3.29% 3.38% 4.30% 2.25% -0.35% 1.54% -
  Horiz. % 115.23% 111.56% 107.91% 103.46% 101.19% 101.54% 100.00%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - 10,768 - - - - 10,791 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.78% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % 84.60 % - % - % - % - % 49.50 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 170.91% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 400,410 387,654 374,973 359,517 351,623 352,856 347,488 9.88%
  QoQ % 3.29% 3.38% 4.30% 2.25% -0.35% 1.54% -
  Horiz. % 115.23% 111.56% 107.91% 103.46% 101.19% 101.54% 100.00%
NOSH 215,274 215,363 215,502 215,280 215,719 215,156 215,831 -0.17%
  QoQ % -0.04% -0.06% 0.10% -0.20% 0.26% -0.31% -
  Horiz. % 99.74% 99.78% 99.85% 99.74% 99.95% 99.69% 100.00%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 8.48 % 8.01 % 11.00 % 9.02 % 5.24 % 5.11 % 13.20 % -25.49%
  QoQ % 5.87% -27.18% 21.95% 72.14% 2.54% -61.29% -
  Horiz. % 64.24% 60.68% 83.33% 68.33% 39.70% 38.71% 100.00%
ROE 3.23 % 3.28 % 3.83 % 2.78 % 1.58 % 2.14 % 6.27 % -35.66%
  QoQ % -1.52% -14.36% 37.77% 75.95% -26.17% -65.87% -
  Horiz. % 51.52% 52.31% 61.08% 44.34% 25.20% 34.13% 100.00%
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 73.73 76.57 62.53 52.83 49.97 71.32 77.65 -3.39%
  QoQ % -3.71% 22.45% 18.36% 5.72% -29.94% -8.15% -
  Horiz. % 94.95% 98.61% 80.53% 68.04% 64.35% 91.85% 100.00%
EPS 6.01 5.91 6.67 4.64 2.57 3.51 10.10 -29.19%
  QoQ % 1.69% -11.39% 43.75% 80.54% -26.78% -65.25% -
  Horiz. % 59.50% 58.51% 66.04% 45.94% 25.45% 34.75% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8600 1.8000 1.7400 1.6700 1.6300 1.6400 1.6100 10.07%
  QoQ % 3.33% 3.45% 4.19% 2.45% -0.61% 1.86% -
  Horiz. % 115.53% 111.80% 108.07% 103.73% 101.24% 101.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 30.80 32.01 26.15 22.07 20.92 29.78 32.53 -3.57%
  QoQ % -3.78% 22.41% 18.49% 5.50% -29.75% -8.45% -
  Horiz. % 94.68% 98.40% 80.39% 67.85% 64.31% 91.55% 100.00%
EPS 2.51 2.47 2.79 1.94 1.08 1.47 4.23 -29.32%
  QoQ % 1.62% -11.47% 43.81% 79.63% -26.53% -65.25% -
  Horiz. % 59.34% 58.39% 65.96% 45.86% 25.53% 34.75% 100.00%
DPS 0.00 2.09 0.00 0.00 0.00 0.00 2.09 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7771 0.7523 0.7277 0.6977 0.6824 0.6848 0.6744 9.88%
  QoQ % 3.30% 3.38% 4.30% 2.24% -0.35% 1.54% -
  Horiz. % 115.23% 111.55% 107.90% 103.45% 101.19% 101.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 1.3800 1.3800 1.2000 1.0000 0.9700 1.0000 1.2500 -
P/RPS 1.87 1.80 1.92 1.89 1.94 1.40 1.61 10.47%
  QoQ % 3.89% -6.25% 1.59% -2.58% 38.57% -13.04% -
  Horiz. % 116.15% 111.80% 119.25% 117.39% 120.50% 86.96% 100.00%
P/EPS 22.96 23.35 17.99 21.55 37.74 28.49 12.38 50.78%
  QoQ % -1.67% 29.79% -16.52% -42.90% 32.47% 130.13% -
  Horiz. % 185.46% 188.61% 145.32% 174.07% 304.85% 230.13% 100.00%
EY 4.36 4.28 5.56 4.64 2.65 3.51 8.08 -33.65%
  QoQ % 1.87% -23.02% 19.83% 75.09% -24.50% -56.56% -
  Horiz. % 53.96% 52.97% 68.81% 57.43% 32.80% 43.44% 100.00%
DY 0.00 3.62 0.00 0.00 0.00 0.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.50% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.74 0.77 0.69 0.60 0.60 0.61 0.78 -3.44%
  QoQ % -3.90% 11.59% 15.00% 0.00% -1.64% -21.79% -
  Horiz. % 94.87% 98.72% 88.46% 76.92% 76.92% 78.21% 100.00%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 25/03/10 16/12/09 30/09/09 16/06/09 18/03/09 17/12/08 24/09/08 -
Price 1.4300 1.3800 1.2800 1.1600 0.8600 1.0200 1.1300 -
P/RPS 1.94 1.80 2.05 2.20 1.72 1.43 1.46 20.80%
  QoQ % 7.78% -12.20% -6.82% 27.91% 20.28% -2.05% -
  Horiz. % 132.88% 123.29% 140.41% 150.68% 117.81% 97.95% 100.00%
P/EPS 23.79 23.35 19.19 25.00 33.46 29.06 11.19 65.11%
  QoQ % 1.88% 21.68% -23.24% -25.28% 15.14% 159.70% -
  Horiz. % 212.60% 208.67% 171.49% 223.41% 299.02% 259.70% 100.00%
EY 4.20 4.28 5.21 4.00 2.99 3.44 8.94 -39.48%
  QoQ % -1.87% -17.85% 30.25% 33.78% -13.08% -61.52% -
  Horiz. % 46.98% 47.87% 58.28% 44.74% 33.45% 38.48% 100.00%
DY 0.00 3.62 0.00 0.00 0.00 0.00 4.42 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 81.90% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.77 0.77 0.74 0.69 0.53 0.62 0.70 6.54%
  QoQ % 0.00% 4.05% 7.25% 30.19% -14.52% -11.43% -
  Horiz. % 110.00% 110.00% 105.71% 98.57% 75.71% 88.57% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. TCapital Group - 冷眼 - 30年投资经验总结的18条真谛 TCapital Group ( 冷眼慢慢投资 )
6. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
7. Dr M can restore economy in two years, says Anwar save malaysia!!!
8. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers