Highlights

[SCIENTX] QoQ TTM Result on 2010-04-30 [#3]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 23-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 30-Apr-2010  [#3]
Profit Trend QoQ -     13.66%    YoY -     26.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 752,699 716,527 694,816 637,886 572,126 521,198 509,731 29.58%
  QoQ % 5.05% 3.12% 8.92% 11.49% 9.77% 2.25% -
  Horiz. % 147.67% 140.57% 136.31% 125.14% 112.24% 102.25% 100.00%
PBT 85,806 77,105 70,754 64,857 56,706 47,943 42,052 60.67%
  QoQ % 11.28% 8.98% 9.09% 14.37% 18.28% 14.01% -
  Horiz. % 204.05% 183.36% 168.25% 154.23% 134.85% 114.01% 100.00%
Tax -13,150 -10,722 -8,613 -6,114 -4,948 -3,996 -3,475 142.25%
  QoQ % -22.65% -24.49% -40.87% -23.57% -23.82% -14.99% -
  Horiz. % 378.42% 308.55% 247.86% 175.94% 142.39% 114.99% 100.00%
NP 72,656 66,383 62,141 58,743 51,758 43,947 38,577 52.33%
  QoQ % 9.45% 6.83% 5.78% 13.50% 17.77% 13.92% -
  Horiz. % 188.34% 172.08% 161.08% 152.27% 134.17% 113.92% 100.00%
NP to SH 70,733 64,595 60,318 56,863 50,029 42,635 37,459 52.60%
  QoQ % 9.50% 7.09% 6.08% 13.66% 17.34% 13.82% -
  Horiz. % 188.83% 172.44% 161.02% 151.80% 133.56% 113.82% 100.00%
Tax Rate 15.33 % 13.91 % 12.17 % 9.43 % 8.73 % 8.33 % 8.26 % 50.85%
  QoQ % 10.21% 14.30% 29.06% 8.02% 4.80% 0.85% -
  Horiz. % 185.59% 168.40% 147.34% 114.16% 105.69% 100.85% 100.00%
Total Cost 680,043 650,144 632,675 579,143 520,368 477,251 471,154 27.63%
  QoQ % 4.60% 2.76% 9.24% 11.29% 9.03% 1.29% -
  Horiz. % 144.34% 137.99% 134.28% 122.92% 110.45% 101.29% 100.00%
Net Worth 437,068 433,207 419,885 404,958 400,410 387,654 374,973 10.72%
  QoQ % 0.89% 3.17% 3.69% 1.14% 3.29% 3.38% -
  Horiz. % 116.56% 115.53% 111.98% 108.00% 106.78% 103.38% 100.00%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 25,853 25,853 23,690 17,230 10,768 10,768 0 -
  QoQ % 0.00% 9.13% 37.49% 60.01% 0.00% 0.00% -
  Horiz. % 240.09% 240.09% 220.00% 160.01% 100.00% 100.00% -
Div Payout % 36.55 % 40.02 % 39.28 % 30.30 % 21.52 % 25.26 % - % -
  QoQ % -8.67% 1.88% 29.64% 40.80% -14.81% 0.00% -
  Horiz. % 144.70% 158.43% 155.50% 119.95% 85.19% 100.00% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 437,068 433,207 419,885 404,958 400,410 387,654 374,973 10.72%
  QoQ % 0.89% 3.17% 3.69% 1.14% 3.29% 3.38% -
  Horiz. % 116.56% 115.53% 111.98% 108.00% 106.78% 103.38% 100.00%
NOSH 215,304 215,525 215,326 215,403 215,274 215,363 215,502 -0.06%
  QoQ % -0.10% 0.09% -0.04% 0.06% -0.04% -0.06% -
  Horiz. % 99.91% 100.01% 99.92% 99.95% 99.89% 99.94% 100.00%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 9.65 % 9.26 % 8.94 % 9.21 % 9.05 % 8.43 % 7.57 % 17.52%
  QoQ % 4.21% 3.58% -2.93% 1.77% 7.35% 11.36% -
  Horiz. % 127.48% 122.32% 118.10% 121.66% 119.55% 111.36% 100.00%
ROE 16.18 % 14.91 % 14.37 % 14.04 % 12.49 % 11.00 % 9.99 % 37.79%
  QoQ % 8.52% 3.76% 2.35% 12.41% 13.55% 10.11% -
  Horiz. % 161.96% 149.25% 143.84% 140.54% 125.03% 110.11% 100.00%
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 349.60 332.46 322.68 296.14 265.77 242.01 236.53 29.66%
  QoQ % 5.16% 3.03% 8.96% 11.43% 9.82% 2.32% -
  Horiz. % 147.80% 140.56% 136.42% 125.20% 112.36% 102.32% 100.00%
EPS 32.85 29.97 28.01 26.40 23.24 19.80 17.38 52.69%
  QoQ % 9.61% 7.00% 6.10% 13.60% 17.37% 13.92% -
  Horiz. % 189.01% 172.44% 161.16% 151.90% 133.72% 113.92% 100.00%
DPS 12.00 12.00 11.00 8.00 5.00 5.00 0.00 -
  QoQ % 0.00% 9.09% 37.50% 60.00% 0.00% 0.00% -
  Horiz. % 240.00% 240.00% 220.00% 160.00% 100.00% 100.00% -
NAPS 2.0300 2.0100 1.9500 1.8800 1.8600 1.8000 1.7400 10.79%
  QoQ % 1.00% 3.08% 3.72% 1.08% 3.33% 3.45% -
  Horiz. % 116.67% 115.52% 112.07% 108.05% 106.90% 103.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 145.91 138.89 134.69 123.65 110.90 101.03 98.81 29.58%
  QoQ % 5.05% 3.12% 8.93% 11.50% 9.77% 2.25% -
  Horiz. % 147.67% 140.56% 136.31% 125.14% 112.24% 102.25% 100.00%
EPS 13.71 12.52 11.69 11.02 9.70 8.26 7.26 52.60%
  QoQ % 9.50% 7.10% 6.08% 13.61% 17.43% 13.77% -
  Horiz. % 188.84% 172.45% 161.02% 151.79% 133.61% 113.77% 100.00%
DPS 5.01 5.01 4.59 3.34 2.09 2.09 0.00 -
  QoQ % 0.00% 9.15% 37.43% 59.81% 0.00% 0.00% -
  Horiz. % 239.71% 239.71% 219.62% 159.81% 100.00% 100.00% -
NAPS 0.8472 0.8397 0.8139 0.7850 0.7762 0.7514 0.7269 10.72%
  QoQ % 0.89% 3.17% 3.68% 1.13% 3.30% 3.37% -
  Horiz. % 116.55% 115.52% 111.97% 107.99% 106.78% 103.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 1.9800 1.8400 1.5500 1.4500 1.3800 1.3800 1.2000 -
P/RPS 0.57 0.55 0.48 0.49 0.52 0.57 0.51 7.68%
  QoQ % 3.64% 14.58% -2.04% -5.77% -8.77% 11.76% -
  Horiz. % 111.76% 107.84% 94.12% 96.08% 101.96% 111.76% 100.00%
P/EPS 6.03 6.14 5.53 5.49 5.94 6.97 6.90 -8.57%
  QoQ % -1.79% 11.03% 0.73% -7.58% -14.78% 1.01% -
  Horiz. % 87.39% 88.99% 80.14% 79.57% 86.09% 101.01% 100.00%
EY 16.59 16.29 18.07 18.21 16.84 14.35 14.49 9.42%
  QoQ % 1.84% -9.85% -0.77% 8.14% 17.35% -0.97% -
  Horiz. % 114.49% 112.42% 124.71% 125.67% 116.22% 99.03% 100.00%
DY 6.06 6.52 7.10 5.52 3.62 3.62 0.00 -
  QoQ % -7.06% -8.17% 28.62% 52.49% 0.00% 0.00% -
  Horiz. % 167.40% 180.11% 196.13% 152.49% 100.00% 100.00% -
P/NAPS 0.98 0.92 0.79 0.77 0.74 0.77 0.69 26.27%
  QoQ % 6.52% 16.46% 2.60% 4.05% -3.90% 11.59% -
  Horiz. % 142.03% 133.33% 114.49% 111.59% 107.25% 111.59% 100.00%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 15/03/11 15/12/10 28/09/10 23/06/10 25/03/10 16/12/09 30/09/09 -
Price 2.6500 1.8900 1.8900 1.4500 1.4300 1.3800 1.2800 -
P/RPS 0.76 0.57 0.59 0.49 0.54 0.57 0.54 25.51%
  QoQ % 33.33% -3.39% 20.41% -9.26% -5.26% 5.56% -
  Horiz. % 140.74% 105.56% 109.26% 90.74% 100.00% 105.56% 100.00%
P/EPS 8.07 6.31 6.75 5.49 6.15 6.97 7.36 6.31%
  QoQ % 27.89% -6.52% 22.95% -10.73% -11.76% -5.30% -
  Horiz. % 109.65% 85.73% 91.71% 74.59% 83.56% 94.70% 100.00%
EY 12.40 15.86 14.82 18.21 16.25 14.35 13.58 -5.86%
  QoQ % -21.82% 7.02% -18.62% 12.06% 13.24% 5.67% -
  Horiz. % 91.31% 116.79% 109.13% 134.09% 119.66% 105.67% 100.00%
DY 4.53 6.35 5.82 5.52 3.50 3.62 0.00 -
  QoQ % -28.66% 9.11% 5.43% 57.71% -3.31% 0.00% -
  Horiz. % 125.14% 175.41% 160.77% 152.49% 96.69% 100.00% -
P/NAPS 1.31 0.94 0.97 0.77 0.77 0.77 0.74 46.19%
  QoQ % 39.36% -3.09% 25.97% 0.00% 0.00% 4.05% -
  Horiz. % 177.03% 127.03% 131.08% 104.05% 104.05% 104.05% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

515  231  550  925 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.18+0.09 
 PDZ-WB 0.05+0.02 
 VC 0.08+0.02 
 IRIS 0.27+0.01 
 MQTECH 0.075+0.01 
 MLAB 0.05+0.01 
 ANZO 0.22-0.015 
 KNM 0.23+0.015 
 TDEX 0.08+0.02 
 GPACKET 0.64+0.14 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers