Highlights

[SCIENTX] QoQ 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 -     30.03%    YoY -     68.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 194,886 186,625 191,686 179,502 158,714 164,914 134,756 27.80%
  QoQ % 4.43% -2.64% 6.79% 13.10% -3.76% 22.38% -
  Horiz. % 144.62% 138.49% 142.25% 133.21% 117.78% 122.38% 100.00%
PBT 23,765 21,041 21,710 19,290 15,064 14,690 15,813 31.11%
  QoQ % 12.95% -3.08% 12.55% 28.05% 2.55% -7.10% -
  Horiz. % 150.29% 133.06% 137.29% 121.99% 95.26% 92.90% 100.00%
Tax -4,029 -3,584 -3,491 -2,046 -1,601 -1,475 -992 153.91%
  QoQ % -12.42% -2.66% -70.63% -27.80% -8.54% -48.69% -
  Horiz. % 406.15% 361.29% 351.92% 206.25% 161.39% 148.69% 100.00%
NP 19,736 17,457 18,219 17,244 13,463 13,215 14,821 20.97%
  QoQ % 13.05% -4.18% 5.65% 28.08% 1.88% -10.84% -
  Horiz. % 133.16% 117.79% 122.93% 116.35% 90.84% 89.16% 100.00%
NP to SH 19,076 17,005 17,829 16,823 12,938 12,728 14,374 20.70%
  QoQ % 12.18% -4.62% 5.98% 30.03% 1.65% -11.45% -
  Horiz. % 132.71% 118.30% 124.04% 117.04% 90.01% 88.55% 100.00%
Tax Rate 16.95 % 17.03 % 16.08 % 10.61 % 10.63 % 10.04 % 6.27 % 93.71%
  QoQ % -0.47% 5.91% 51.56% -0.19% 5.88% 60.13% -
  Horiz. % 270.33% 271.61% 256.46% 169.22% 169.54% 160.13% 100.00%
Total Cost 175,150 169,168 173,467 162,258 145,251 151,699 119,935 28.63%
  QoQ % 3.54% -2.48% 6.91% 11.71% -4.25% 26.48% -
  Horiz. % 146.04% 141.05% 144.63% 135.29% 121.11% 126.48% 100.00%
Net Worth 437,068 433,207 419,885 404,958 400,410 387,654 374,973 10.72%
  QoQ % 0.89% 3.17% 3.69% 1.14% 3.29% 3.38% -
  Horiz. % 116.56% 115.53% 111.98% 108.00% 106.78% 103.38% 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 - 12,931 6,459 6,462 - 10,768 - -
  QoQ % 0.00% 100.19% -0.04% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.09% 59.99% 60.01% 0.00% 100.00% -
Div Payout % - % 76.05 % 36.23 % 38.41 % - % 84.60 % - % -
  QoQ % 0.00% 109.91% -5.68% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 89.89% 42.83% 45.40% 0.00% 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 437,068 433,207 419,885 404,958 400,410 387,654 374,973 10.72%
  QoQ % 0.89% 3.17% 3.69% 1.14% 3.29% 3.38% -
  Horiz. % 116.56% 115.53% 111.98% 108.00% 106.78% 103.38% 100.00%
NOSH 215,304 215,525 215,326 215,403 215,274 215,363 215,502 -0.06%
  QoQ % -0.10% 0.09% -0.04% 0.06% -0.04% -0.06% -
  Horiz. % 99.91% 100.01% 99.92% 99.95% 99.89% 99.94% 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 10.13 % 9.35 % 9.50 % 9.61 % 8.48 % 8.01 % 11.00 % -5.33%
  QoQ % 8.34% -1.58% -1.14% 13.33% 5.87% -27.18% -
  Horiz. % 92.09% 85.00% 86.36% 87.36% 77.09% 72.82% 100.00%
ROE 4.36 % 3.93 % 4.25 % 4.15 % 3.23 % 3.28 % 3.83 % 9.00%
  QoQ % 10.94% -7.53% 2.41% 28.48% -1.52% -14.36% -
  Horiz. % 113.84% 102.61% 110.97% 108.36% 84.33% 85.64% 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 90.52 86.59 89.02 83.33 73.73 76.57 62.53 27.88%
  QoQ % 4.54% -2.73% 6.83% 13.02% -3.71% 22.45% -
  Horiz. % 144.76% 138.48% 142.36% 133.26% 117.91% 122.45% 100.00%
EPS 8.86 7.89 8.28 7.81 6.01 5.91 6.67 20.78%
  QoQ % 12.29% -4.71% 6.02% 29.95% 1.69% -11.39% -
  Horiz. % 132.83% 118.29% 124.14% 117.09% 90.10% 88.61% 100.00%
DPS 0.00 6.00 3.00 3.00 0.00 5.00 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.00% 60.00% 60.00% 0.00% 100.00% -
NAPS 2.0300 2.0100 1.9500 1.8800 1.8600 1.8000 1.7400 10.79%
  QoQ % 1.00% 3.08% 3.72% 1.08% 3.33% 3.45% -
  Horiz. % 116.67% 115.52% 112.07% 108.05% 106.90% 103.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 37.82 36.22 37.20 34.84 30.80 32.01 26.15 27.80%
  QoQ % 4.42% -2.63% 6.77% 13.12% -3.78% 22.41% -
  Horiz. % 144.63% 138.51% 142.26% 133.23% 117.78% 122.41% 100.00%
EPS 3.70 3.30 3.46 3.26 2.51 2.47 2.79 20.64%
  QoQ % 12.12% -4.62% 6.13% 29.88% 1.62% -11.47% -
  Horiz. % 132.62% 118.28% 124.01% 116.85% 89.96% 88.53% 100.00%
DPS 0.00 2.51 1.25 1.25 0.00 2.09 0.00 -
  QoQ % 0.00% 100.80% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.10% 59.81% 59.81% 0.00% 100.00% -
NAPS 0.8482 0.8408 0.8149 0.7859 0.7771 0.7523 0.7277 10.72%
  QoQ % 0.88% 3.18% 3.69% 1.13% 3.30% 3.38% -
  Horiz. % 116.56% 115.54% 111.98% 108.00% 106.79% 103.38% 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 2.19 2.12 1.74 1.74 1.87 1.80 1.92 9.14%
  QoQ % 3.30% 21.84% 0.00% -6.95% 3.89% -6.25% -
  Horiz. % 114.06% 110.42% 90.62% 90.62% 97.40% 93.75% 100.00%
P/EPS 22.35 23.32 18.72 18.57 22.96 23.35 17.99 15.52%
  QoQ % -4.16% 24.57% 0.81% -19.12% -1.67% 29.79% -
  Horiz. % 124.24% 129.63% 104.06% 103.22% 127.63% 129.79% 100.00%
EY 4.47 4.29 5.34 5.39 4.36 4.28 5.56 -13.50%
  QoQ % 4.20% -19.66% -0.93% 23.62% 1.87% -23.02% -
  Horiz. % 80.40% 77.16% 96.04% 96.94% 78.42% 76.98% 100.00%
DY 0.00 3.26 1.94 2.07 0.00 3.62 0.00 -
  QoQ % 0.00% 68.04% -6.28% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.06% 53.59% 57.18% 0.00% 100.00% -
P/NAPS 0.98 0.92 0.79 0.77 0.74 0.77 0.69 26.27%
  QoQ % 6.52% 16.46% 2.60% 4.05% -3.90% 11.59% -
  Horiz. % 142.03% 133.33% 114.49% 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 2.93 2.18 2.12 1.74 1.94 1.80 2.05 26.80%
  QoQ % 34.40% 2.83% 21.84% -10.31% 7.78% -12.20% -
  Horiz. % 142.93% 106.34% 103.41% 84.88% 94.63% 87.80% 100.00%
P/EPS 29.91 23.95 22.83 18.57 23.79 23.35 19.19 34.32%
  QoQ % 24.89% 4.91% 22.94% -21.94% 1.88% 21.68% -
  Horiz. % 155.86% 124.80% 118.97% 96.77% 123.97% 121.68% 100.00%
EY 3.34 4.17 4.38 5.39 4.20 4.28 5.21 -25.59%
  QoQ % -19.90% -4.79% -18.74% 28.33% -1.87% -17.85% -
  Horiz. % 64.11% 80.04% 84.07% 103.45% 80.61% 82.15% 100.00%
DY 0.00 3.17 1.59 2.07 0.00 3.62 0.00 -
  QoQ % 0.00% 99.37% -23.19% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.57% 43.92% 57.18% 0.00% 100.00% -
P/NAPS 1.31 0.94 0.97 0.77 0.77 0.77 0.74 46.19%
  QoQ % 39.36% -3.09% 25.97% 0.00% 0.00% 4.05% -
  Horiz. % 177.03% 127.03% 131.08% 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.
 


 

139  317  474  1273 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30-0.01 
 VC 0.295-0.01 
 BARAKAH 0.05-0.02 
 DAYANG 0.955-0.175 
 ARMADA 0.185-0.005 
 EKOVEST 0.7950.00 
 EKOVEST-WB 0.310.00 
 VC-PA 0.06-0.01 
 HSI-H6Q 0.55+0.025 
 VELESTO 0.265-0.02 
Partners & Brokers