Highlights

[SCIENTX] QoQ Quarter Result on 2010-10-31 [#1]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 15-Dec-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Oct-2010  [#1]
Profit Trend QoQ -     -4.62%    YoY -     33.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 205,200 217,312 194,886 186,625 191,686 179,502 158,714 18.74%
  QoQ % -5.57% 11.51% 4.43% -2.64% 6.79% 13.10% -
  Horiz. % 129.29% 136.92% 122.79% 117.59% 120.77% 113.10% 100.00%
PBT 25,950 25,885 23,765 21,041 21,710 19,290 15,064 43.85%
  QoQ % 0.25% 8.92% 12.95% -3.08% 12.55% 28.05% -
  Horiz. % 172.26% 171.83% 157.76% 139.68% 144.12% 128.05% 100.00%
Tax -4,162 -4,747 -4,029 -3,584 -3,491 -2,046 -1,601 89.39%
  QoQ % 12.32% -17.82% -12.42% -2.66% -70.63% -27.80% -
  Horiz. % 259.96% 296.50% 251.66% 223.86% 218.05% 127.80% 100.00%
NP 21,788 21,138 19,736 17,457 18,219 17,244 13,463 37.96%
  QoQ % 3.08% 7.10% 13.05% -4.18% 5.65% 28.08% -
  Horiz. % 161.84% 157.01% 146.59% 129.67% 135.33% 128.08% 100.00%
NP to SH 20,777 20,388 19,076 17,005 17,829 16,823 12,938 37.25%
  QoQ % 1.91% 6.88% 12.18% -4.62% 5.98% 30.03% -
  Horiz. % 160.59% 157.58% 147.44% 131.43% 137.80% 130.03% 100.00%
Tax Rate 16.04 % 18.34 % 16.95 % 17.03 % 16.08 % 10.61 % 10.63 % 31.66%
  QoQ % -12.54% 8.20% -0.47% 5.91% 51.56% -0.19% -
  Horiz. % 150.89% 172.53% 159.45% 160.21% 151.27% 99.81% 100.00%
Total Cost 183,412 196,174 175,150 169,168 173,467 162,258 145,251 16.88%
  QoQ % -6.51% 12.00% 3.54% -2.48% 6.91% 11.71% -
  Horiz. % 126.27% 135.06% 120.58% 116.47% 119.43% 111.71% 100.00%
Net Worth 466,729 458,084 437,068 433,207 419,885 404,958 400,410 10.79%
  QoQ % 1.89% 4.81% 0.89% 3.17% 3.69% 1.14% -
  Horiz. % 116.56% 114.40% 109.16% 108.19% 104.86% 101.14% 100.00%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - 10,753 - 12,931 6,459 6,462 - -
  QoQ % 0.00% 0.00% 0.00% 100.19% -0.04% 0.00% -
  Horiz. % 0.00% 166.40% 0.00% 200.11% 99.96% 100.00% -
Div Payout % - % 52.74 % - % 76.05 % 36.23 % 38.41 % - % -
  QoQ % 0.00% 0.00% 0.00% 109.91% -5.68% 0.00% -
  Horiz. % 0.00% 137.31% 0.00% 198.00% 94.32% 100.00% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 466,729 458,084 437,068 433,207 419,885 404,958 400,410 10.79%
  QoQ % 1.89% 4.81% 0.89% 3.17% 3.69% 1.14% -
  Horiz. % 116.56% 114.40% 109.16% 108.19% 104.86% 101.14% 100.00%
NOSH 215,082 215,063 215,304 215,525 215,326 215,403 215,274 -0.06%
  QoQ % 0.01% -0.11% -0.10% 0.09% -0.04% 0.06% -
  Horiz. % 99.91% 99.90% 100.01% 100.12% 100.02% 100.06% 100.00%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 10.62 % 9.73 % 10.13 % 9.35 % 9.50 % 9.61 % 8.48 % 16.23%
  QoQ % 9.15% -3.95% 8.34% -1.58% -1.14% 13.33% -
  Horiz. % 125.24% 114.74% 119.46% 110.26% 112.03% 113.33% 100.00%
ROE 4.45 % 4.45 % 4.36 % 3.93 % 4.25 % 4.15 % 3.23 % 23.89%
  QoQ % 0.00% 2.06% 10.94% -7.53% 2.41% 28.48% -
  Horiz. % 137.77% 137.77% 134.98% 121.67% 131.58% 128.48% 100.00%
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 95.41 101.05 90.52 86.59 89.02 83.33 73.73 18.81%
  QoQ % -5.58% 11.63% 4.54% -2.73% 6.83% 13.02% -
  Horiz. % 129.40% 137.05% 122.77% 117.44% 120.74% 113.02% 100.00%
EPS 9.66 9.48 8.86 7.89 8.28 7.81 6.01 37.33%
  QoQ % 1.90% 7.00% 12.29% -4.71% 6.02% 29.95% -
  Horiz. % 160.73% 157.74% 147.42% 131.28% 137.77% 129.95% 100.00%
DPS 0.00 5.00 0.00 6.00 3.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.67% 0.00% 200.00% 100.00% 100.00% -
NAPS 2.1700 2.1300 2.0300 2.0100 1.9500 1.8800 1.8600 10.85%
  QoQ % 1.88% 4.93% 1.00% 3.08% 3.72% 1.08% -
  Horiz. % 116.67% 114.52% 109.14% 108.06% 104.84% 101.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 39.82 42.18 37.82 36.22 37.20 34.84 30.80 18.73%
  QoQ % -5.60% 11.53% 4.42% -2.63% 6.77% 13.12% -
  Horiz. % 129.29% 136.95% 122.79% 117.60% 120.78% 113.12% 100.00%
EPS 4.03 3.96 3.70 3.30 3.46 3.26 2.51 37.23%
  QoQ % 1.77% 7.03% 12.12% -4.62% 6.13% 29.88% -
  Horiz. % 160.56% 157.77% 147.41% 131.47% 137.85% 129.88% 100.00%
DPS 0.00 2.09 0.00 2.51 1.25 1.25 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.80% 0.00% 0.00% -
  Horiz. % 0.00% 167.20% 0.00% 200.80% 100.00% 100.00% -
NAPS 0.9058 0.8890 0.8482 0.8408 0.8149 0.7859 0.7771 10.79%
  QoQ % 1.89% 4.81% 0.88% 3.18% 3.69% 1.13% -
  Horiz. % 116.56% 114.40% 109.15% 108.20% 104.86% 101.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 2.5800 2.5500 1.9800 1.8400 1.5500 1.4500 1.3800 -
P/RPS 2.70 2.52 2.19 2.12 1.74 1.74 1.87 27.83%
  QoQ % 7.14% 15.07% 3.30% 21.84% 0.00% -6.95% -
  Horiz. % 144.39% 134.76% 117.11% 113.37% 93.05% 93.05% 100.00%
P/EPS 26.71 26.90 22.35 23.32 18.72 18.57 22.96 10.64%
  QoQ % -0.71% 20.36% -4.16% 24.57% 0.81% -19.12% -
  Horiz. % 116.33% 117.16% 97.34% 101.57% 81.53% 80.88% 100.00%
EY 3.74 3.72 4.47 4.29 5.34 5.39 4.36 -9.75%
  QoQ % 0.54% -16.78% 4.20% -19.66% -0.93% 23.62% -
  Horiz. % 85.78% 85.32% 102.52% 98.39% 122.48% 123.62% 100.00%
DY 0.00 1.96 0.00 3.26 1.94 2.07 0.00 -
  QoQ % 0.00% 0.00% 0.00% 68.04% -6.28% 0.00% -
  Horiz. % 0.00% 94.69% 0.00% 157.49% 93.72% 100.00% -
P/NAPS 1.19 1.20 0.98 0.92 0.79 0.77 0.74 37.38%
  QoQ % -0.83% 22.45% 6.52% 16.46% 2.60% 4.05% -
  Horiz. % 160.81% 162.16% 132.43% 124.32% 106.76% 104.05% 100.00%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 28/09/11 21/06/11 15/03/11 15/12/10 28/09/10 23/06/10 25/03/10 -
Price 2.1100 2.7000 2.6500 1.8900 1.8900 1.4500 1.4300 -
P/RPS 2.21 2.67 2.93 2.18 2.12 1.74 1.94 9.10%
  QoQ % -17.23% -8.87% 34.40% 2.83% 21.84% -10.31% -
  Horiz. % 113.92% 137.63% 151.03% 112.37% 109.28% 89.69% 100.00%
P/EPS 21.84 28.48 29.91 23.95 22.83 18.57 23.79 -5.56%
  QoQ % -23.31% -4.78% 24.89% 4.91% 22.94% -21.94% -
  Horiz. % 91.80% 119.71% 125.73% 100.67% 95.96% 78.06% 100.00%
EY 4.58 3.51 3.34 4.17 4.38 5.39 4.20 5.96%
  QoQ % 30.48% 5.09% -19.90% -4.79% -18.74% 28.33% -
  Horiz. % 109.05% 83.57% 79.52% 99.29% 104.29% 128.33% 100.00%
DY 0.00 1.85 0.00 3.17 1.59 2.07 0.00 -
  QoQ % 0.00% 0.00% 0.00% 99.37% -23.19% 0.00% -
  Horiz. % 0.00% 89.37% 0.00% 153.14% 76.81% 100.00% -
P/NAPS 0.97 1.27 1.31 0.94 0.97 0.77 0.77 16.69%
  QoQ % -23.62% -3.05% 39.36% -3.09% 25.97% 0.00% -
  Horiz. % 125.97% 164.94% 170.13% 122.08% 125.97% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers