Highlights

[SCIENTX] QoQ Quarter Result on 2010-07-31 [#4]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 28-Sep-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Jul-2010  [#4]
Profit Trend QoQ -     5.98%    YoY -     24.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 217,312 194,886 186,625 191,686 179,502 158,714 164,914 20.26%
  QoQ % 11.51% 4.43% -2.64% 6.79% 13.10% -3.76% -
  Horiz. % 131.77% 118.17% 113.17% 116.23% 108.85% 96.24% 100.00%
PBT 25,885 23,765 21,041 21,710 19,290 15,064 14,690 46.04%
  QoQ % 8.92% 12.95% -3.08% 12.55% 28.05% 2.55% -
  Horiz. % 176.21% 161.78% 143.23% 147.79% 131.31% 102.55% 100.00%
Tax -4,747 -4,029 -3,584 -3,491 -2,046 -1,601 -1,475 118.45%
  QoQ % -17.82% -12.42% -2.66% -70.63% -27.80% -8.54% -
  Horiz. % 321.83% 273.15% 242.98% 236.68% 138.71% 108.54% 100.00%
NP 21,138 19,736 17,457 18,219 17,244 13,463 13,215 36.89%
  QoQ % 7.10% 13.05% -4.18% 5.65% 28.08% 1.88% -
  Horiz. % 159.95% 149.35% 132.10% 137.87% 130.49% 101.88% 100.00%
NP to SH 20,388 19,076 17,005 17,829 16,823 12,938 12,728 37.02%
  QoQ % 6.88% 12.18% -4.62% 5.98% 30.03% 1.65% -
  Horiz. % 160.18% 149.87% 133.60% 140.08% 132.17% 101.65% 100.00%
Tax Rate 18.34 % 16.95 % 17.03 % 16.08 % 10.61 % 10.63 % 10.04 % 49.60%
  QoQ % 8.20% -0.47% 5.91% 51.56% -0.19% 5.88% -
  Horiz. % 182.67% 168.82% 169.62% 160.16% 105.68% 105.88% 100.00%
Total Cost 196,174 175,150 169,168 173,467 162,258 145,251 151,699 18.75%
  QoQ % 12.00% 3.54% -2.48% 6.91% 11.71% -4.25% -
  Horiz. % 129.32% 115.46% 111.52% 114.35% 106.96% 95.75% 100.00%
Net Worth 458,084 437,068 433,207 419,885 404,958 400,410 387,654 11.81%
  QoQ % 4.81% 0.89% 3.17% 3.69% 1.14% 3.29% -
  Horiz. % 118.17% 112.75% 111.75% 108.31% 104.46% 103.29% 100.00%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 10,753 - 12,931 6,459 6,462 - 10,768 -0.09%
  QoQ % 0.00% 0.00% 100.19% -0.04% 0.00% 0.00% -
  Horiz. % 99.86% 0.00% 120.09% 59.99% 60.01% 0.00% 100.00%
Div Payout % 52.74 % - % 76.05 % 36.23 % 38.41 % - % 84.60 % -27.09%
  QoQ % 0.00% 0.00% 109.91% -5.68% 0.00% 0.00% -
  Horiz. % 62.34% 0.00% 89.89% 42.83% 45.40% 0.00% 100.00%
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 458,084 437,068 433,207 419,885 404,958 400,410 387,654 11.81%
  QoQ % 4.81% 0.89% 3.17% 3.69% 1.14% 3.29% -
  Horiz. % 118.17% 112.75% 111.75% 108.31% 104.46% 103.29% 100.00%
NOSH 215,063 215,304 215,525 215,326 215,403 215,274 215,363 -0.09%
  QoQ % -0.11% -0.10% 0.09% -0.04% 0.06% -0.04% -
  Horiz. % 99.86% 99.97% 100.08% 99.98% 100.02% 99.96% 100.00%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 9.73 % 10.13 % 9.35 % 9.50 % 9.61 % 8.48 % 8.01 % 13.89%
  QoQ % -3.95% 8.34% -1.58% -1.14% 13.33% 5.87% -
  Horiz. % 121.47% 126.47% 116.73% 118.60% 119.98% 105.87% 100.00%
ROE 4.45 % 4.36 % 3.93 % 4.25 % 4.15 % 3.23 % 3.28 % 22.62%
  QoQ % 2.06% 10.94% -7.53% 2.41% 28.48% -1.52% -
  Horiz. % 135.67% 132.93% 119.82% 129.57% 126.52% 98.48% 100.00%
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 101.05 90.52 86.59 89.02 83.33 73.73 76.57 20.38%
  QoQ % 11.63% 4.54% -2.73% 6.83% 13.02% -3.71% -
  Horiz. % 131.97% 118.22% 113.09% 116.26% 108.83% 96.29% 100.00%
EPS 9.48 8.86 7.89 8.28 7.81 6.01 5.91 37.15%
  QoQ % 7.00% 12.29% -4.71% 6.02% 29.95% 1.69% -
  Horiz. % 160.41% 149.92% 133.50% 140.10% 132.15% 101.69% 100.00%
DPS 5.00 0.00 6.00 3.00 3.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 120.00% 60.00% 60.00% 0.00% 100.00%
NAPS 2.1300 2.0300 2.0100 1.9500 1.8800 1.8600 1.8000 11.91%
  QoQ % 4.93% 1.00% 3.08% 3.72% 1.08% 3.33% -
  Horiz. % 118.33% 112.78% 111.67% 108.33% 104.44% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 42.18 37.82 36.22 37.20 34.84 30.80 32.01 20.25%
  QoQ % 11.53% 4.42% -2.63% 6.77% 13.12% -3.78% -
  Horiz. % 131.77% 118.15% 113.15% 116.21% 108.84% 96.22% 100.00%
EPS 3.96 3.70 3.30 3.46 3.26 2.51 2.47 37.10%
  QoQ % 7.03% 12.12% -4.62% 6.13% 29.88% 1.62% -
  Horiz. % 160.32% 149.80% 133.60% 140.08% 131.98% 101.62% 100.00%
DPS 2.09 0.00 2.51 1.25 1.25 0.00 2.09 -
  QoQ % 0.00% 0.00% 100.80% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 120.10% 59.81% 59.81% 0.00% 100.00%
NAPS 0.8890 0.8482 0.8408 0.8149 0.7859 0.7771 0.7523 11.81%
  QoQ % 4.81% 0.88% 3.18% 3.69% 1.13% 3.30% -
  Horiz. % 118.17% 112.75% 111.76% 108.32% 104.47% 103.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 2.5500 1.9800 1.8400 1.5500 1.4500 1.3800 1.3800 -
P/RPS 2.52 2.19 2.12 1.74 1.74 1.87 1.80 25.22%
  QoQ % 15.07% 3.30% 21.84% 0.00% -6.95% 3.89% -
  Horiz. % 140.00% 121.67% 117.78% 96.67% 96.67% 103.89% 100.00%
P/EPS 26.90 22.35 23.32 18.72 18.57 22.96 23.35 9.92%
  QoQ % 20.36% -4.16% 24.57% 0.81% -19.12% -1.67% -
  Horiz. % 115.20% 95.72% 99.87% 80.17% 79.53% 98.33% 100.00%
EY 3.72 4.47 4.29 5.34 5.39 4.36 4.28 -8.95%
  QoQ % -16.78% 4.20% -19.66% -0.93% 23.62% 1.87% -
  Horiz. % 86.92% 104.44% 100.23% 124.77% 125.93% 101.87% 100.00%
DY 1.96 0.00 3.26 1.94 2.07 0.00 3.62 -33.64%
  QoQ % 0.00% 0.00% 68.04% -6.28% 0.00% 0.00% -
  Horiz. % 54.14% 0.00% 90.06% 53.59% 57.18% 0.00% 100.00%
P/NAPS 1.20 0.98 0.92 0.79 0.77 0.74 0.77 34.53%
  QoQ % 22.45% 6.52% 16.46% 2.60% 4.05% -3.90% -
  Horiz. % 155.84% 127.27% 119.48% 102.60% 100.00% 96.10% 100.00%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 21/06/11 15/03/11 15/12/10 28/09/10 23/06/10 25/03/10 16/12/09 -
Price 2.7000 2.6500 1.8900 1.8900 1.4500 1.4300 1.3800 -
P/RPS 2.67 2.93 2.18 2.12 1.74 1.94 1.80 30.16%
  QoQ % -8.87% 34.40% 2.83% 21.84% -10.31% 7.78% -
  Horiz. % 148.33% 162.78% 121.11% 117.78% 96.67% 107.78% 100.00%
P/EPS 28.48 29.91 23.95 22.83 18.57 23.79 23.35 14.20%
  QoQ % -4.78% 24.89% 4.91% 22.94% -21.94% 1.88% -
  Horiz. % 121.97% 128.09% 102.57% 97.77% 79.53% 101.88% 100.00%
EY 3.51 3.34 4.17 4.38 5.39 4.20 4.28 -12.42%
  QoQ % 5.09% -19.90% -4.79% -18.74% 28.33% -1.87% -
  Horiz. % 82.01% 78.04% 97.43% 102.34% 125.93% 98.13% 100.00%
DY 1.85 0.00 3.17 1.59 2.07 0.00 3.62 -36.16%
  QoQ % 0.00% 0.00% 99.37% -23.19% 0.00% 0.00% -
  Horiz. % 51.10% 0.00% 87.57% 43.92% 57.18% 0.00% 100.00%
P/NAPS 1.27 1.31 0.94 0.97 0.77 0.77 0.77 39.72%
  QoQ % -3.05% 39.36% -3.09% 25.97% 0.00% 0.00% -
  Horiz. % 164.94% 170.13% 122.08% 125.97% 100.00% 100.00% 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