Highlights

[SCIENTX] QoQ Quarter Result on 2009-07-31 [#4]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 30-Sep-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2009
Quarter 31-Jul-2009  [#4]
Profit Trend QoQ -     43.90%    YoY -     -34.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 179,502 158,714 164,914 134,756 113,742 107,786 153,447 11.05%
  QoQ % 13.10% -3.76% 22.38% 18.48% 5.53% -29.76% -
  Horiz. % 116.98% 103.43% 107.47% 87.82% 74.12% 70.24% 100.00%
PBT 19,290 15,064 14,690 15,813 11,139 6,301 8,799 69.00%
  QoQ % 28.05% 2.55% -7.10% 41.96% 76.78% -28.39% -
  Horiz. % 219.23% 171.20% 166.95% 179.71% 126.59% 71.61% 100.00%
Tax -2,046 -1,601 -1,475 -992 -880 -649 -954 66.54%
  QoQ % -27.80% -8.54% -48.69% -12.73% -35.59% 31.97% -
  Horiz. % 214.47% 167.82% 154.61% 103.98% 92.24% 68.03% 100.00%
NP 17,244 13,463 13,215 14,821 10,259 5,652 7,845 69.30%
  QoQ % 28.08% 1.88% -10.84% 44.47% 81.51% -27.95% -
  Horiz. % 219.81% 171.61% 168.45% 188.92% 130.77% 72.05% 100.00%
NP to SH 16,823 12,938 12,728 14,374 9,989 5,544 7,552 70.82%
  QoQ % 30.03% 1.65% -11.45% 43.90% 80.18% -26.59% -
  Horiz. % 222.76% 171.32% 168.54% 190.33% 132.27% 73.41% 100.00%
Tax Rate 10.61 % 10.63 % 10.04 % 6.27 % 7.90 % 10.30 % 10.84 % -1.42%
  QoQ % -0.19% 5.88% 60.13% -20.63% -23.30% -4.98% -
  Horiz. % 97.88% 98.06% 92.62% 57.84% 72.88% 95.02% 100.00%
Total Cost 162,258 145,251 151,699 119,935 103,483 102,134 145,602 7.51%
  QoQ % 11.71% -4.25% 26.48% 15.90% 1.32% -29.85% -
  Horiz. % 111.44% 99.76% 104.19% 82.37% 71.07% 70.15% 100.00%
Net Worth 404,958 400,410 387,654 374,973 359,517 351,623 352,856 9.64%
  QoQ % 1.14% 3.29% 3.38% 4.30% 2.25% -0.35% -
  Horiz. % 114.77% 113.48% 109.86% 106.27% 101.89% 99.65% 100.00%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 6,462 - 10,768 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.01% 0.00% 100.00% - - - -
Div Payout % 38.41 % - % 84.60 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.40% 0.00% 100.00% - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 404,958 400,410 387,654 374,973 359,517 351,623 352,856 9.64%
  QoQ % 1.14% 3.29% 3.38% 4.30% 2.25% -0.35% -
  Horiz. % 114.77% 113.48% 109.86% 106.27% 101.89% 99.65% 100.00%
NOSH 215,403 215,274 215,363 215,502 215,280 215,719 215,156 0.08%
  QoQ % 0.06% -0.04% -0.06% 0.10% -0.20% 0.26% -
  Horiz. % 100.11% 100.05% 100.10% 100.16% 100.06% 100.26% 100.00%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 9.61 % 8.48 % 8.01 % 11.00 % 9.02 % 5.24 % 5.11 % 52.54%
  QoQ % 13.33% 5.87% -27.18% 21.95% 72.14% 2.54% -
  Horiz. % 188.06% 165.95% 156.75% 215.26% 176.52% 102.54% 100.00%
ROE 4.15 % 3.23 % 3.28 % 3.83 % 2.78 % 1.58 % 2.14 % 55.70%
  QoQ % 28.48% -1.52% -14.36% 37.77% 75.95% -26.17% -
  Horiz. % 193.93% 150.93% 153.27% 178.97% 129.91% 73.83% 100.00%
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 83.33 73.73 76.57 62.53 52.83 49.97 71.32 10.96%
  QoQ % 13.02% -3.71% 22.45% 18.36% 5.72% -29.94% -
  Horiz. % 116.84% 103.38% 107.36% 87.68% 74.07% 70.06% 100.00%
EPS 7.81 6.01 5.91 6.67 4.64 2.57 3.51 70.69%
  QoQ % 29.95% 1.69% -11.39% 43.75% 80.54% -26.78% -
  Horiz. % 222.51% 171.23% 168.38% 190.03% 132.19% 73.22% 100.00%
DPS 3.00 0.00 5.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 100.00% - - - -
NAPS 1.8800 1.8600 1.8000 1.7400 1.6700 1.6300 1.6400 9.56%
  QoQ % 1.08% 3.33% 3.45% 4.19% 2.45% -0.61% -
  Horiz. % 114.63% 113.41% 109.76% 106.10% 101.83% 99.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 34.84 30.80 32.01 26.15 22.07 20.92 29.78 11.06%
  QoQ % 13.12% -3.78% 22.41% 18.49% 5.50% -29.75% -
  Horiz. % 116.99% 103.43% 107.49% 87.81% 74.11% 70.25% 100.00%
EPS 3.26 2.51 2.47 2.79 1.94 1.08 1.47 70.31%
  QoQ % 29.88% 1.62% -11.47% 43.81% 79.63% -26.53% -
  Horiz. % 221.77% 170.75% 168.03% 189.80% 131.97% 73.47% 100.00%
DPS 1.25 0.00 2.09 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.81% 0.00% 100.00% - - - -
NAPS 0.7859 0.7771 0.7523 0.7277 0.6977 0.6824 0.6848 9.64%
  QoQ % 1.13% 3.30% 3.38% 4.30% 2.24% -0.35% -
  Horiz. % 114.76% 113.48% 109.86% 106.26% 101.88% 99.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.4500 1.3800 1.3800 1.2000 1.0000 0.9700 1.0000 -
P/RPS 1.74 1.87 1.80 1.92 1.89 1.94 1.40 15.64%
  QoQ % -6.95% 3.89% -6.25% 1.59% -2.58% 38.57% -
  Horiz. % 124.29% 133.57% 128.57% 137.14% 135.00% 138.57% 100.00%
P/EPS 18.57 22.96 23.35 17.99 21.55 37.74 28.49 -24.88%
  QoQ % -19.12% -1.67% 29.79% -16.52% -42.90% 32.47% -
  Horiz. % 65.18% 80.59% 81.96% 63.14% 75.64% 132.47% 100.00%
EY 5.39 4.36 4.28 5.56 4.64 2.65 3.51 33.21%
  QoQ % 23.62% 1.87% -23.02% 19.83% 75.09% -24.50% -
  Horiz. % 153.56% 124.22% 121.94% 158.40% 132.19% 75.50% 100.00%
DY 2.07 0.00 3.62 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.18% 0.00% 100.00% - - - -
P/NAPS 0.77 0.74 0.77 0.69 0.60 0.60 0.61 16.85%
  QoQ % 4.05% -3.90% 11.59% 15.00% 0.00% -1.64% -
  Horiz. % 126.23% 121.31% 126.23% 113.11% 98.36% 98.36% 100.00%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 23/06/10 25/03/10 16/12/09 30/09/09 16/06/09 18/03/09 17/12/08 -
Price 1.4500 1.4300 1.3800 1.2800 1.1600 0.8600 1.0200 -
P/RPS 1.74 1.94 1.80 2.05 2.20 1.72 1.43 14.02%
  QoQ % -10.31% 7.78% -12.20% -6.82% 27.91% 20.28% -
  Horiz. % 121.68% 135.66% 125.87% 143.36% 153.85% 120.28% 100.00%
P/EPS 18.57 23.79 23.35 19.19 25.00 33.46 29.06 -25.87%
  QoQ % -21.94% 1.88% 21.68% -23.24% -25.28% 15.14% -
  Horiz. % 63.90% 81.87% 80.35% 66.04% 86.03% 115.14% 100.00%
EY 5.39 4.20 4.28 5.21 4.00 2.99 3.44 35.01%
  QoQ % 28.33% -1.87% -17.85% 30.25% 33.78% -13.08% -
  Horiz. % 156.69% 122.09% 124.42% 151.45% 116.28% 86.92% 100.00%
DY 2.07 0.00 3.62 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.18% 0.00% 100.00% - - - -
P/NAPS 0.77 0.77 0.77 0.74 0.69 0.53 0.62 15.59%
  QoQ % 0.00% 0.00% 4.05% 7.25% 30.19% -14.52% -
  Horiz. % 124.19% 124.19% 124.19% 119.35% 111.29% 85.48% 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.
 


 

323  330  485  804 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.250.00 
 HSI-C5J 0.225-0.03 
 IMPIANA 0.03-0.005 
 HSI-C5H 0.25-0.03 
 EKOVEST 0.72-0.05 
 LAMBO 0.060.00 
 SAPNRG 0.290.00 
 KNM 0.19-0.01 
 EKOVEST-WB 0.23-0.05 
Partners & Brokers