Highlights

[SCIENTX] QoQ Quarter Result on 2009-10-31 [#1]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 16-Dec-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Oct-2009  [#1]
Profit Trend QoQ -     -11.45%    YoY -     68.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 191,686 179,502 158,714 164,914 134,756 113,742 107,786 46.94%
  QoQ % 6.79% 13.10% -3.76% 22.38% 18.48% 5.53% -
  Horiz. % 177.84% 166.54% 147.25% 153.00% 125.02% 105.53% 100.00%
PBT 21,710 19,290 15,064 14,690 15,813 11,139 6,301 128.64%
  QoQ % 12.55% 28.05% 2.55% -7.10% 41.96% 76.78% -
  Horiz. % 344.55% 306.14% 239.07% 233.14% 250.96% 176.78% 100.00%
Tax -3,491 -2,046 -1,601 -1,475 -992 -880 -649 207.95%
  QoQ % -70.63% -27.80% -8.54% -48.69% -12.73% -35.59% -
  Horiz. % 537.90% 315.25% 246.69% 227.27% 152.85% 135.59% 100.00%
NP 18,219 17,244 13,463 13,215 14,821 10,259 5,652 118.68%
  QoQ % 5.65% 28.08% 1.88% -10.84% 44.47% 81.51% -
  Horiz. % 322.35% 305.10% 238.20% 233.81% 262.23% 181.51% 100.00%
NP to SH 17,829 16,823 12,938 12,728 14,374 9,989 5,544 118.34%
  QoQ % 5.98% 30.03% 1.65% -11.45% 43.90% 80.18% -
  Horiz. % 321.59% 303.45% 233.37% 229.58% 259.27% 180.18% 100.00%
Tax Rate 16.08 % 10.61 % 10.63 % 10.04 % 6.27 % 7.90 % 10.30 % 34.69%
  QoQ % 51.56% -0.19% 5.88% 60.13% -20.63% -23.30% -
  Horiz. % 156.12% 103.01% 103.20% 97.48% 60.87% 76.70% 100.00%
Total Cost 173,467 162,258 145,251 151,699 119,935 103,483 102,134 42.49%
  QoQ % 6.91% 11.71% -4.25% 26.48% 15.90% 1.32% -
  Horiz. % 169.84% 158.87% 142.22% 148.53% 117.43% 101.32% 100.00%
Net Worth 419,885 404,958 400,410 387,654 374,973 359,517 351,623 12.59%
  QoQ % 3.69% 1.14% 3.29% 3.38% 4.30% 2.25% -
  Horiz. % 119.41% 115.17% 113.87% 110.25% 106.64% 102.25% 100.00%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 6,459 6,462 - 10,768 - - - -
  QoQ % -0.04% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.99% 60.01% 0.00% 100.00% - - -
Div Payout % 36.23 % 38.41 % - % 84.60 % - % - % - % -
  QoQ % -5.68% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.83% 45.40% 0.00% 100.00% - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 419,885 404,958 400,410 387,654 374,973 359,517 351,623 12.59%
  QoQ % 3.69% 1.14% 3.29% 3.38% 4.30% 2.25% -
  Horiz. % 119.41% 115.17% 113.87% 110.25% 106.64% 102.25% 100.00%
NOSH 215,326 215,403 215,274 215,363 215,502 215,280 215,719 -0.12%
  QoQ % -0.04% 0.06% -0.04% -0.06% 0.10% -0.20% -
  Horiz. % 99.82% 99.85% 99.79% 99.83% 99.90% 99.80% 100.00%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 9.50 % 9.61 % 8.48 % 8.01 % 11.00 % 9.02 % 5.24 % 48.85%
  QoQ % -1.14% 13.33% 5.87% -27.18% 21.95% 72.14% -
  Horiz. % 181.30% 183.40% 161.83% 152.86% 209.92% 172.14% 100.00%
ROE 4.25 % 4.15 % 3.23 % 3.28 % 3.83 % 2.78 % 1.58 % 93.76%
  QoQ % 2.41% 28.48% -1.52% -14.36% 37.77% 75.95% -
  Horiz. % 268.99% 262.66% 204.43% 207.59% 242.41% 175.95% 100.00%
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 89.02 83.33 73.73 76.57 62.53 52.83 49.97 47.11%
  QoQ % 6.83% 13.02% -3.71% 22.45% 18.36% 5.72% -
  Horiz. % 178.15% 166.76% 147.55% 153.23% 125.14% 105.72% 100.00%
EPS 8.28 7.81 6.01 5.91 6.67 4.64 2.57 118.61%
  QoQ % 6.02% 29.95% 1.69% -11.39% 43.75% 80.54% -
  Horiz. % 322.18% 303.89% 233.85% 229.96% 259.53% 180.54% 100.00%
DPS 3.00 3.00 0.00 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 60.00% 0.00% 100.00% - - -
NAPS 1.9500 1.8800 1.8600 1.8000 1.7400 1.6700 1.6300 12.73%
  QoQ % 3.72% 1.08% 3.33% 3.45% 4.19% 2.45% -
  Horiz. % 119.63% 115.34% 114.11% 110.43% 106.75% 102.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 37.20 34.84 30.80 32.01 26.15 22.07 20.92 46.93%
  QoQ % 6.77% 13.12% -3.78% 22.41% 18.49% 5.50% -
  Horiz. % 177.82% 166.54% 147.23% 153.01% 125.00% 105.50% 100.00%
EPS 3.46 3.26 2.51 2.47 2.79 1.94 1.08 117.78%
  QoQ % 6.13% 29.88% 1.62% -11.47% 43.81% 79.63% -
  Horiz. % 320.37% 301.85% 232.41% 228.70% 258.33% 179.63% 100.00%
DPS 1.25 1.25 0.00 2.09 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.81% 59.81% 0.00% 100.00% - - -
NAPS 0.8149 0.7859 0.7771 0.7523 0.7277 0.6977 0.6824 12.59%
  QoQ % 3.69% 1.13% 3.30% 3.38% 4.30% 2.24% -
  Horiz. % 119.42% 115.17% 113.88% 110.24% 106.64% 102.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.5500 1.4500 1.3800 1.3800 1.2000 1.0000 0.9700 -
P/RPS 1.74 1.74 1.87 1.80 1.92 1.89 1.94 -7.02%
  QoQ % 0.00% -6.95% 3.89% -6.25% 1.59% -2.58% -
  Horiz. % 89.69% 89.69% 96.39% 92.78% 98.97% 97.42% 100.00%
P/EPS 18.72 18.57 22.96 23.35 17.99 21.55 37.74 -37.42%
  QoQ % 0.81% -19.12% -1.67% 29.79% -16.52% -42.90% -
  Horiz. % 49.60% 49.21% 60.84% 61.87% 47.67% 57.10% 100.00%
EY 5.34 5.39 4.36 4.28 5.56 4.64 2.65 59.74%
  QoQ % -0.93% 23.62% 1.87% -23.02% 19.83% 75.09% -
  Horiz. % 201.51% 203.40% 164.53% 161.51% 209.81% 175.09% 100.00%
DY 1.94 2.07 0.00 3.62 0.00 0.00 0.00 -
  QoQ % -6.28% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.59% 57.18% 0.00% 100.00% - - -
P/NAPS 0.79 0.77 0.74 0.77 0.69 0.60 0.60 20.19%
  QoQ % 2.60% 4.05% -3.90% 11.59% 15.00% 0.00% -
  Horiz. % 131.67% 128.33% 123.33% 128.33% 115.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 23/06/10 25/03/10 16/12/09 30/09/09 16/06/09 18/03/09 -
Price 1.8900 1.4500 1.4300 1.3800 1.2800 1.1600 0.8600 -
P/RPS 2.12 1.74 1.94 1.80 2.05 2.20 1.72 15.00%
  QoQ % 21.84% -10.31% 7.78% -12.20% -6.82% 27.91% -
  Horiz. % 123.26% 101.16% 112.79% 104.65% 119.19% 127.91% 100.00%
P/EPS 22.83 18.57 23.79 23.35 19.19 25.00 33.46 -22.55%
  QoQ % 22.94% -21.94% 1.88% 21.68% -23.24% -25.28% -
  Horiz. % 68.23% 55.50% 71.10% 69.78% 57.35% 74.72% 100.00%
EY 4.38 5.39 4.20 4.28 5.21 4.00 2.99 29.07%
  QoQ % -18.74% 28.33% -1.87% -17.85% 30.25% 33.78% -
  Horiz. % 146.49% 180.27% 140.47% 143.14% 174.25% 133.78% 100.00%
DY 1.59 2.07 0.00 3.62 0.00 0.00 0.00 -
  QoQ % -23.19% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.92% 57.18% 0.00% 100.00% - - -
P/NAPS 0.97 0.77 0.77 0.77 0.74 0.69 0.53 49.79%
  QoQ % 25.97% 0.00% 0.00% 4.05% 7.25% 30.19% -
  Horiz. % 183.02% 145.28% 145.28% 145.28% 139.62% 130.19% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers