Highlights

[SCIENTX] YoY Cumulative Quarter Result on 2009-04-30 [#3]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 16-Jun-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2009
Quarter 30-Apr-2009  [#3]
Profit Trend QoQ -     76.28%    YoY -     -11.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 655,011 598,823 503,130 374,975 488,980 464,632 431,579 7.19%
  YoY % 9.38% 19.02% 34.18% -23.31% 5.24% 7.66% -
  Horiz. % 151.77% 138.75% 116.58% 86.88% 113.30% 107.66% 100.00%
PBT 77,638 70,691 49,044 26,239 35,184 33,290 32,787 15.44%
  YoY % 9.83% 44.14% 86.91% -25.42% 5.69% 1.53% -
  Horiz. % 236.80% 215.61% 149.58% 80.03% 107.31% 101.53% 100.00%
Tax -14,935 -12,360 -5,122 -2,483 -4,088 -1,611 -5,684 17.45%
  YoY % -20.83% -141.31% -106.28% 39.26% -153.76% 71.66% -
  Horiz. % 262.76% 217.45% 90.11% 43.68% 71.92% 28.34% 100.00%
NP 62,703 58,331 43,922 23,756 31,096 31,679 27,103 14.99%
  YoY % 7.50% 32.81% 84.89% -23.60% -1.84% 16.88% -
  Horiz. % 231.35% 215.22% 162.06% 87.65% 114.73% 116.88% 100.00%
NP to SH 60,528 56,469 42,489 23,085 26,093 25,979 20,080 20.17%
  YoY % 7.19% 32.90% 84.05% -11.53% 0.44% 29.38% -
  Horiz. % 301.43% 281.22% 211.60% 114.97% 129.95% 129.38% 100.00%
Tax Rate 19.24 % 17.48 % 10.44 % 9.46 % 11.62 % 4.84 % 17.34 % 1.75%
  YoY % 10.07% 67.43% 10.36% -18.59% 140.08% -72.09% -
  Horiz. % 110.96% 100.81% 60.21% 54.56% 67.01% 27.91% 100.00%
Total Cost 592,308 540,492 459,208 351,219 457,884 432,953 404,476 6.56%
  YoY % 9.59% 17.70% 30.75% -23.30% 5.76% 7.04% -
  Horiz. % 146.44% 133.63% 113.53% 86.83% 113.20% 107.04% 100.00%
Net Worth 513,896 458,555 404,862 359,626 292,900 271,738 248,899 12.83%
  YoY % 12.07% 13.26% 12.58% 22.78% 7.79% 9.18% -
  Horiz. % 206.47% 184.23% 162.66% 144.49% 117.68% 109.18% 100.00%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 15,051 23,681 17,228 - 11,486 11,563 9,955 7.12%
  YoY % -36.44% 37.46% 0.00% 0.00% -0.67% 16.14% -
  Horiz. % 151.18% 237.86% 173.04% 0.00% 115.37% 116.14% 100.00%
Div Payout % 24.87 % 41.94 % 40.55 % - % 44.02 % 44.51 % 49.58 % -10.85%
  YoY % -40.70% 3.43% 0.00% 0.00% -1.10% -10.23% -
  Horiz. % 50.16% 84.59% 81.79% 0.00% 88.79% 89.77% 100.00%
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 513,896 458,555 404,862 359,626 292,900 271,738 248,899 12.83%
  YoY % 12.07% 13.26% 12.58% 22.78% 7.79% 9.18% -
  Horiz. % 206.47% 184.23% 162.66% 144.49% 117.68% 109.18% 100.00%
NOSH 215,019 215,284 215,352 215,345 191,438 192,722 62,224 22.93%
  YoY % -0.12% -0.03% 0.00% 12.49% -0.67% 209.72% -
  Horiz. % 345.55% 345.98% 346.09% 346.08% 307.65% 309.72% 100.00%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 9.57 % 9.74 % 8.73 % 6.34 % 6.36 % 6.82 % 6.28 % 7.27%
  YoY % -1.75% 11.57% 37.70% -0.31% -6.74% 8.60% -
  Horiz. % 152.39% 155.10% 139.01% 100.96% 101.27% 108.60% 100.00%
ROE 11.78 % 12.31 % 10.49 % 6.42 % 8.91 % 9.56 % 8.07 % 6.50%
  YoY % -4.31% 17.35% 63.40% -27.95% -6.80% 18.46% -
  Horiz. % 145.97% 152.54% 129.99% 79.55% 110.41% 118.46% 100.00%
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 304.63 278.15 233.63 174.13 255.42 241.09 693.58 -12.80%
  YoY % 9.52% 19.06% 34.17% -31.83% 5.94% -65.24% -
  Horiz. % 43.92% 40.10% 33.68% 25.11% 36.83% 34.76% 100.00%
EPS 28.15 26.23 19.73 10.72 13.63 13.48 10.76 17.37%
  YoY % 7.32% 32.94% 84.05% -21.35% 1.11% 25.28% -
  Horiz. % 261.62% 243.77% 183.36% 99.63% 126.67% 125.28% 100.00%
DPS 7.00 11.00 8.00 0.00 6.00 6.00 16.00 -12.86%
  YoY % -36.36% 37.50% 0.00% 0.00% 0.00% -62.50% -
  Horiz. % 43.75% 68.75% 50.00% 0.00% 37.50% 37.50% 100.00%
NAPS 2.3900 2.1300 1.8800 1.6700 1.5300 1.4100 4.0000 -8.22%
  YoY % 12.21% 13.30% 12.57% 9.15% 8.51% -64.75% -
  Horiz. % 59.75% 53.25% 47.00% 41.75% 38.25% 35.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 126.97 116.08 97.53 72.69 94.79 90.07 83.66 7.19%
  YoY % 9.38% 19.02% 34.17% -23.31% 5.24% 7.66% -
  Horiz. % 151.77% 138.75% 116.58% 86.89% 113.30% 107.66% 100.00%
EPS 11.73 10.95 8.24 4.47 5.06 5.04 3.89 20.18%
  YoY % 7.12% 32.89% 84.34% -11.66% 0.40% 29.56% -
  Horiz. % 301.54% 281.49% 211.83% 114.91% 130.08% 129.56% 100.00%
DPS 2.92 4.59 3.34 0.00 2.23 2.24 1.93 7.14%
  YoY % -36.38% 37.43% 0.00% 0.00% -0.45% 16.06% -
  Horiz. % 151.30% 237.82% 173.06% 0.00% 115.54% 116.06% 100.00%
NAPS 0.9962 0.8889 0.7848 0.6971 0.5678 0.5268 0.4825 12.83%
  YoY % 12.07% 13.26% 12.58% 22.77% 7.78% 9.18% -
  Horiz. % 206.47% 184.23% 162.65% 144.48% 117.68% 109.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 2.3300 2.5500 1.4500 1.0000 1.2400 1.4600 0.7200 -
P/RPS 0.76 0.92 0.62 0.57 0.49 0.61 0.10 40.17%
  YoY % -17.39% 48.39% 8.77% 16.33% -19.67% 510.00% -
  Horiz. % 760.00% 920.00% 620.00% 570.00% 490.00% 610.00% 100.00%
P/EPS 8.28 9.72 7.35 9.33 9.10 10.83 2.23 24.41%
  YoY % -14.81% 32.24% -21.22% 2.53% -15.97% 385.65% -
  Horiz. % 371.30% 435.87% 329.60% 418.39% 408.07% 485.65% 100.00%
EY 12.08 10.29 13.61 10.72 10.99 9.23 44.82 -19.61%
  YoY % 17.40% -24.39% 26.96% -2.46% 19.07% -79.41% -
  Horiz. % 26.95% 22.96% 30.37% 23.92% 24.52% 20.59% 100.00%
DY 3.00 4.31 5.52 0.00 4.84 4.11 22.22 -28.35%
  YoY % -30.39% -21.92% 0.00% 0.00% 17.76% -81.50% -
  Horiz. % 13.50% 19.40% 24.84% 0.00% 21.78% 18.50% 100.00%
P/NAPS 0.97 1.20 0.77 0.60 0.81 1.04 0.18 32.37%
  YoY % -19.17% 55.84% 28.33% -25.93% -22.12% 477.78% -
  Horiz. % 538.89% 666.67% 427.78% 333.33% 450.00% 577.78% 100.00%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 26/06/12 21/06/11 23/06/10 16/06/09 24/06/08 27/06/07 29/06/06 -
Price 2.4000 2.7000 1.4500 1.1600 1.2400 1.4200 0.7000 -
P/RPS 0.79 0.97 0.62 0.67 0.49 0.59 0.10 41.08%
  YoY % -18.56% 56.45% -7.46% 36.73% -16.95% 490.00% -
  Horiz. % 790.00% 970.00% 620.00% 670.00% 490.00% 590.00% 100.00%
P/EPS 8.53 10.29 7.35 10.82 9.10 10.53 2.17 25.60%
  YoY % -17.10% 40.00% -32.07% 18.90% -13.58% 385.25% -
  Horiz. % 393.09% 474.19% 338.71% 498.62% 419.35% 485.25% 100.00%
EY 11.73 9.71 13.61 9.24 10.99 9.49 46.10 -20.38%
  YoY % 20.80% -28.66% 47.29% -15.92% 15.81% -79.41% -
  Horiz. % 25.44% 21.06% 29.52% 20.04% 23.84% 20.59% 100.00%
DY 2.92 4.07 5.52 0.00 4.84 4.23 22.86 -29.01%
  YoY % -28.26% -26.27% 0.00% 0.00% 14.42% -81.50% -
  Horiz. % 12.77% 17.80% 24.15% 0.00% 21.17% 18.50% 100.00%
P/NAPS 1.00 1.27 0.77 0.69 0.81 1.01 0.18 33.05%
  YoY % -21.26% 64.94% 11.59% -14.81% -19.80% 461.11% -
  Horiz. % 555.56% 705.56% 427.78% 383.33% 450.00% 561.11% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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