Highlights

[SCIENTX] YoY Annualized Quarter Result on 2009-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 18-Mar-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2009
Quarter 31-Jan-2009  [#2]
Profit Trend QoQ -     -13.29%    YoY -     -17.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 856,502 763,022 647,256 522,466 646,782 628,754 583,870 6.59%
  YoY % 12.25% 17.89% 23.88% -19.22% 2.87% 7.69% -
  Horiz. % 146.69% 130.68% 110.86% 89.48% 110.78% 107.69% 100.00%
PBT 104,248 89,612 59,508 30,200 43,916 49,604 44,374 15.29%
  YoY % 16.33% 50.59% 97.05% -31.23% -11.47% 11.79% -
  Horiz. % 234.93% 201.95% 134.11% 68.06% 98.97% 111.79% 100.00%
Tax -19,948 -15,226 -6,152 -3,206 -5,576 -2,414 -7,800 16.93%
  YoY % -31.01% -147.50% -91.89% 42.50% -130.99% 69.05% -
  Horiz. % 255.74% 195.21% 78.87% 41.10% 71.49% 30.95% 100.00%
NP 84,300 74,386 53,356 26,994 38,340 47,190 36,574 14.93%
  YoY % 13.33% 39.41% 97.66% -29.59% -18.75% 29.03% -
  Horiz. % 230.49% 203.38% 145.89% 73.81% 104.83% 129.03% 100.00%
NP to SH 81,634 72,162 51,332 26,192 31,558 37,938 26,878 20.33%
  YoY % 13.13% 40.58% 95.98% -17.00% -16.82% 41.15% -
  Horiz. % 303.72% 268.48% 190.98% 97.45% 117.41% 141.15% 100.00%
Tax Rate 19.14 % 16.99 % 10.34 % 10.62 % 12.70 % 4.87 % 17.58 % 1.43%
  YoY % 12.65% 64.31% -2.64% -16.38% 160.78% -72.30% -
  Horiz. % 108.87% 96.64% 58.82% 60.41% 72.24% 27.70% 100.00%
Total Cost 772,202 688,636 593,900 495,472 608,442 581,564 547,296 5.90%
  YoY % 12.14% 15.95% 19.87% -18.57% 4.62% 6.26% -
  Horiz. % 141.09% 125.83% 108.52% 90.53% 111.17% 106.26% 100.00%
Net Worth 494,621 437,280 400,492 351,093 288,433 257,556 353,625 5.75%
  YoY % 13.11% 9.19% 14.07% 21.72% 11.99% -27.17% -
  Horiz. % 139.87% 123.66% 113.25% 99.28% 81.56% 72.83% 100.00%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 30,107 25,849 21,531 - 11,311 2,575 19,817 7.21%
  YoY % 16.47% 20.05% 0.00% 0.00% 339.17% -87.00% -
  Horiz. % 151.92% 130.43% 108.65% 0.00% 57.08% 13.00% 100.00%
Div Payout % 36.88 % 35.82 % 41.95 % - % 35.84 % 6.79 % 73.73 % -10.90%
  YoY % 2.96% -14.61% 0.00% 0.00% 427.84% -90.79% -
  Horiz. % 50.02% 48.58% 56.90% 0.00% 48.61% 9.21% 100.00%
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 494,621 437,280 400,492 351,093 288,433 257,556 353,625 5.75%
  YoY % 13.11% 9.19% 14.07% 21.72% 11.99% -27.17% -
  Horiz. % 139.87% 123.66% 113.25% 99.28% 81.56% 72.83% 100.00%
NOSH 215,052 215,408 215,318 215,394 188,518 64,389 61,930 23.05%
  YoY % -0.17% 0.04% -0.04% 14.26% 192.78% 3.97% -
  Horiz. % 347.25% 347.82% 347.68% 347.80% 304.40% 103.97% 100.00%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 9.84 % 9.75 % 8.24 % 5.17 % 5.93 % 7.51 % 6.26 % 7.83%
  YoY % 0.92% 18.33% 59.38% -12.82% -21.04% 19.97% -
  Horiz. % 157.19% 155.75% 131.63% 82.59% 94.73% 119.97% 100.00%
ROE 16.50 % 16.50 % 12.82 % 7.46 % 10.94 % 14.73 % 7.60 % 13.79%
  YoY % 0.00% 28.71% 71.85% -31.81% -25.73% 93.82% -
  Horiz. % 217.11% 217.11% 168.68% 98.16% 143.95% 193.82% 100.00%
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 398.28 354.22 300.60 242.56 343.09 976.49 942.78 -13.37%
  YoY % 12.44% 17.84% 23.93% -29.30% -64.86% 3.58% -
  Horiz. % 42.25% 37.57% 31.88% 25.73% 36.39% 103.58% 100.00%
EPS 37.96 33.50 23.84 12.16 16.74 19.64 43.40 -2.21%
  YoY % 13.31% 40.52% 96.05% -27.36% -14.77% -54.75% -
  Horiz. % 87.47% 77.19% 54.93% 28.02% 38.57% 45.25% 100.00%
DPS 14.00 12.00 10.00 0.00 6.00 4.00 32.00 -12.87%
  YoY % 16.67% 20.00% 0.00% 0.00% 50.00% -87.50% -
  Horiz. % 43.75% 37.50% 31.25% 0.00% 18.75% 12.50% 100.00%
NAPS 2.3000 2.0300 1.8600 1.6300 1.5300 4.0000 5.7100 -14.06%
  YoY % 13.30% 9.14% 14.11% 6.54% -61.75% -29.95% -
  Horiz. % 40.28% 35.55% 32.57% 28.55% 26.80% 70.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,550,656
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 55.23 49.21 41.74 33.69 41.71 40.55 37.65 6.59%
  YoY % 12.23% 17.90% 23.89% -19.23% 2.86% 7.70% -
  Horiz. % 146.69% 130.70% 110.86% 89.48% 110.78% 107.70% 100.00%
EPS 5.26 4.65 3.31 1.69 2.04 2.45 1.73 20.35%
  YoY % 13.12% 40.48% 95.86% -17.16% -16.73% 41.62% -
  Horiz. % 304.05% 268.79% 191.33% 97.69% 117.92% 141.62% 100.00%
DPS 1.94 1.67 1.39 0.00 0.73 0.17 1.28 7.17%
  YoY % 16.17% 20.14% 0.00% 0.00% 329.41% -86.72% -
  Horiz. % 151.56% 130.47% 108.59% 0.00% 57.03% 13.28% 100.00%
NAPS 0.3190 0.2820 0.2583 0.2264 0.1860 0.1661 0.2280 5.75%
  YoY % 13.12% 9.18% 14.09% 21.72% 11.98% -27.15% -
  Horiz. % 139.91% 123.68% 113.29% 99.30% 81.58% 72.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 2.5300 1.9800 1.3800 0.9700 1.2700 1.1300 0.7000 -
P/RPS 0.64 0.56 0.46 0.40 0.37 0.12 0.07 44.58%
  YoY % 14.29% 21.74% 15.00% 8.11% 208.33% 71.43% -
  Horiz. % 914.29% 800.00% 657.14% 571.43% 528.57% 171.43% 100.00%
P/EPS 6.66 5.91 5.79 7.98 7.59 1.92 1.61 26.69%
  YoY % 12.69% 2.07% -27.44% 5.14% 295.31% 19.25% -
  Horiz. % 413.66% 367.08% 359.63% 495.65% 471.43% 119.25% 100.00%
EY 15.00 16.92 17.28 12.54 13.18 52.14 62.00 -21.05%
  YoY % -11.35% -2.08% 37.80% -4.86% -74.72% -15.90% -
  Horiz. % 24.19% 27.29% 27.87% 20.23% 21.26% 84.10% 100.00%
DY 5.53 6.06 7.25 0.00 4.72 3.54 45.71 -29.66%
  YoY % -8.75% -16.41% 0.00% 0.00% 33.33% -92.26% -
  Horiz. % 12.10% 13.26% 15.86% 0.00% 10.33% 7.74% 100.00%
P/NAPS 1.10 0.98 0.74 0.60 0.83 0.28 0.12 44.64%
  YoY % 12.24% 32.43% 23.33% -27.71% 196.43% 133.33% -
  Horiz. % 916.67% 816.67% 616.67% 500.00% 691.67% 233.33% 100.00%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 21/03/12 15/03/11 25/03/10 18/03/09 25/03/08 20/03/07 21/03/06 -
Price 2.5100 2.6500 1.4300 0.8600 1.2400 1.0400 0.7000 -
P/RPS 0.63 0.75 0.48 0.35 0.36 0.11 0.07 44.20%
  YoY % -16.00% 56.25% 37.14% -2.78% 227.27% 57.14% -
  Horiz. % 900.00% 1,071.43% 685.71% 500.00% 514.29% 157.14% 100.00%
P/EPS 6.61 7.91 6.00 7.07 7.41 1.77 1.61 26.53%
  YoY % -16.43% 31.83% -15.13% -4.59% 318.64% 9.94% -
  Horiz. % 410.56% 491.30% 372.67% 439.13% 460.25% 109.94% 100.00%
EY 15.12 12.64 16.67 14.14 13.50 56.65 62.00 -20.95%
  YoY % 19.62% -24.18% 17.89% 4.74% -76.17% -8.63% -
  Horiz. % 24.39% 20.39% 26.89% 22.81% 21.77% 91.37% 100.00%
DY 5.58 4.53 6.99 0.00 4.84 3.85 45.71 -29.56%
  YoY % 23.18% -35.19% 0.00% 0.00% 25.71% -91.58% -
  Horiz. % 12.21% 9.91% 15.29% 0.00% 10.59% 8.42% 100.00%
P/NAPS 1.09 1.31 0.77 0.53 0.81 0.26 0.12 44.42%
  YoY % -16.79% 70.13% 45.28% -34.57% 211.54% 116.67% -
  Horiz. % 908.33% 1,091.67% 641.67% 441.67% 675.00% 216.67% 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.
 


TOP ARTICLES

1. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Biden sparks confusion with commitment to Taiwan’s defence if Beijing attacks Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS