Highlights

[SCIENTX] QoQ Quarter Result on 2010-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 25-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Jan-2010  [#2]
Profit Trend QoQ -     1.65%    YoY -     133.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 186,625 191,686 179,502 158,714 164,914 134,756 113,742 38.99%
  QoQ % -2.64% 6.79% 13.10% -3.76% 22.38% 18.48% -
  Horiz. % 164.08% 168.53% 157.82% 139.54% 144.99% 118.48% 100.00%
PBT 21,041 21,710 19,290 15,064 14,690 15,813 11,139 52.63%
  QoQ % -3.08% 12.55% 28.05% 2.55% -7.10% 41.96% -
  Horiz. % 188.89% 194.90% 173.18% 135.24% 131.88% 141.96% 100.00%
Tax -3,584 -3,491 -2,046 -1,601 -1,475 -992 -880 154.38%
  QoQ % -2.66% -70.63% -27.80% -8.54% -48.69% -12.73% -
  Horiz. % 407.27% 396.70% 232.50% 181.93% 167.61% 112.73% 100.00%
NP 17,457 18,219 17,244 13,463 13,215 14,821 10,259 42.39%
  QoQ % -4.18% 5.65% 28.08% 1.88% -10.84% 44.47% -
  Horiz. % 170.16% 177.59% 168.09% 131.23% 128.81% 144.47% 100.00%
NP to SH 17,005 17,829 16,823 12,938 12,728 14,374 9,989 42.43%
  QoQ % -4.62% 5.98% 30.03% 1.65% -11.45% 43.90% -
  Horiz. % 170.24% 178.49% 168.42% 129.52% 127.42% 143.90% 100.00%
Tax Rate 17.03 % 16.08 % 10.61 % 10.63 % 10.04 % 6.27 % 7.90 % 66.64%
  QoQ % 5.91% 51.56% -0.19% 5.88% 60.13% -20.63% -
  Horiz. % 215.57% 203.54% 134.30% 134.56% 127.09% 79.37% 100.00%
Total Cost 169,168 173,467 162,258 145,251 151,699 119,935 103,483 38.65%
  QoQ % -2.48% 6.91% 11.71% -4.25% 26.48% 15.90% -
  Horiz. % 163.47% 167.63% 156.80% 140.36% 146.59% 115.90% 100.00%
Net Worth 433,207 419,885 404,958 400,410 387,654 374,973 359,517 13.20%
  QoQ % 3.17% 3.69% 1.14% 3.29% 3.38% 4.30% -
  Horiz. % 120.50% 116.79% 112.64% 111.37% 107.83% 104.30% 100.00%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 12,931 6,459 6,462 - 10,768 - - -
  QoQ % 100.19% -0.04% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.09% 59.99% 60.01% 0.00% 100.00% - -
Div Payout % 76.05 % 36.23 % 38.41 % - % 84.60 % - % - % -
  QoQ % 109.91% -5.68% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.89% 42.83% 45.40% 0.00% 100.00% - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 433,207 419,885 404,958 400,410 387,654 374,973 359,517 13.20%
  QoQ % 3.17% 3.69% 1.14% 3.29% 3.38% 4.30% -
  Horiz. % 120.50% 116.79% 112.64% 111.37% 107.83% 104.30% 100.00%
NOSH 215,525 215,326 215,403 215,274 215,363 215,502 215,280 0.08%
  QoQ % 0.09% -0.04% 0.06% -0.04% -0.06% 0.10% -
  Horiz. % 100.11% 100.02% 100.06% 100.00% 100.04% 100.10% 100.00%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 9.35 % 9.50 % 9.61 % 8.48 % 8.01 % 11.00 % 9.02 % 2.42%
  QoQ % -1.58% -1.14% 13.33% 5.87% -27.18% 21.95% -
  Horiz. % 103.66% 105.32% 106.54% 94.01% 88.80% 121.95% 100.00%
ROE 3.93 % 4.25 % 4.15 % 3.23 % 3.28 % 3.83 % 2.78 % 25.88%
  QoQ % -7.53% 2.41% 28.48% -1.52% -14.36% 37.77% -
  Horiz. % 141.37% 152.88% 149.28% 116.19% 117.99% 137.77% 100.00%
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 86.59 89.02 83.33 73.73 76.57 62.53 52.83 38.89%
  QoQ % -2.73% 6.83% 13.02% -3.71% 22.45% 18.36% -
  Horiz. % 163.90% 168.50% 157.73% 139.56% 144.94% 118.36% 100.00%
EPS 7.89 8.28 7.81 6.01 5.91 6.67 4.64 42.33%
  QoQ % -4.71% 6.02% 29.95% 1.69% -11.39% 43.75% -
  Horiz. % 170.04% 178.45% 168.32% 129.53% 127.37% 143.75% 100.00%
DPS 6.00 3.00 3.00 0.00 5.00 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 60.00% 60.00% 0.00% 100.00% - -
NAPS 2.0100 1.9500 1.8800 1.8600 1.8000 1.7400 1.6700 13.11%
  QoQ % 3.08% 3.72% 1.08% 3.33% 3.45% 4.19% -
  Horiz. % 120.36% 116.77% 112.57% 111.38% 107.78% 104.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 36.22 37.20 34.84 30.80 32.01 26.15 22.07 39.01%
  QoQ % -2.63% 6.77% 13.12% -3.78% 22.41% 18.49% -
  Horiz. % 164.11% 168.55% 157.86% 139.56% 145.04% 118.49% 100.00%
EPS 3.30 3.46 3.26 2.51 2.47 2.79 1.94 42.36%
  QoQ % -4.62% 6.13% 29.88% 1.62% -11.47% 43.81% -
  Horiz. % 170.10% 178.35% 168.04% 129.38% 127.32% 143.81% 100.00%
DPS 2.51 1.25 1.25 0.00 2.09 0.00 0.00 -
  QoQ % 100.80% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.10% 59.81% 59.81% 0.00% 100.00% - -
NAPS 0.8408 0.8149 0.7859 0.7771 0.7523 0.7277 0.6977 13.21%
  QoQ % 3.18% 3.69% 1.13% 3.30% 3.38% 4.30% -
  Horiz. % 120.51% 116.80% 112.64% 111.38% 107.83% 104.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.8400 1.5500 1.4500 1.3800 1.3800 1.2000 1.0000 -
P/RPS 2.12 1.74 1.74 1.87 1.80 1.92 1.89 7.93%
  QoQ % 21.84% 0.00% -6.95% 3.89% -6.25% 1.59% -
  Horiz. % 112.17% 92.06% 92.06% 98.94% 95.24% 101.59% 100.00%
P/EPS 23.32 18.72 18.57 22.96 23.35 17.99 21.55 5.39%
  QoQ % 24.57% 0.81% -19.12% -1.67% 29.79% -16.52% -
  Horiz. % 108.21% 86.87% 86.17% 106.54% 108.35% 83.48% 100.00%
EY 4.29 5.34 5.39 4.36 4.28 5.56 4.64 -5.08%
  QoQ % -19.66% -0.93% 23.62% 1.87% -23.02% 19.83% -
  Horiz. % 92.46% 115.09% 116.16% 93.97% 92.24% 119.83% 100.00%
DY 3.26 1.94 2.07 0.00 3.62 0.00 0.00 -
  QoQ % 68.04% -6.28% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.06% 53.59% 57.18% 0.00% 100.00% - -
P/NAPS 0.92 0.79 0.77 0.74 0.77 0.69 0.60 32.87%
  QoQ % 16.46% 2.60% 4.05% -3.90% 11.59% 15.00% -
  Horiz. % 153.33% 131.67% 128.33% 123.33% 128.33% 115.00% 100.00%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 15/12/10 28/09/10 23/06/10 25/03/10 16/12/09 30/09/09 16/06/09 -
Price 1.8900 1.8900 1.4500 1.4300 1.3800 1.2800 1.1600 -
P/RPS 2.18 2.12 1.74 1.94 1.80 2.05 2.20 -0.61%
  QoQ % 2.83% 21.84% -10.31% 7.78% -12.20% -6.82% -
  Horiz. % 99.09% 96.36% 79.09% 88.18% 81.82% 93.18% 100.00%
P/EPS 23.95 22.83 18.57 23.79 23.35 19.19 25.00 -2.81%
  QoQ % 4.91% 22.94% -21.94% 1.88% 21.68% -23.24% -
  Horiz. % 95.80% 91.32% 74.28% 95.16% 93.40% 76.76% 100.00%
EY 4.17 4.38 5.39 4.20 4.28 5.21 4.00 2.81%
  QoQ % -4.79% -18.74% 28.33% -1.87% -17.85% 30.25% -
  Horiz. % 104.25% 109.50% 134.75% 105.00% 107.00% 130.25% 100.00%
DY 3.17 1.59 2.07 0.00 3.62 0.00 0.00 -
  QoQ % 99.37% -23.19% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.57% 43.92% 57.18% 0.00% 100.00% - -
P/NAPS 0.94 0.97 0.77 0.77 0.77 0.74 0.69 22.82%
  QoQ % -3.09% 25.97% 0.00% 0.00% 4.05% 7.25% -
  Horiz. % 136.23% 140.58% 111.59% 111.59% 111.59% 107.25% 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.
 


 

1912 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.710.00 
 UCREST 0.2150.00 
 PINEAPP 0.310.00 
 PUC 0.0850.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.230.00 
 3A 0.870.00 
 TENAGA-C57 0.040.00 
Partners & Brokers