Highlights

[SCIENTX] YoY Quarter Result on 2008-04-30 [#3]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 24-Jun-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2008
Quarter 30-Apr-2008  [#3]
Profit Trend QoQ -     10.63%    YoY -     47.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 217,312 179,502 113,742 165,589 150,255 139,644 135,889 8.14%
  YoY % 21.06% 57.82% -31.31% 10.21% 7.60% 2.76% -
  Horiz. % 159.92% 132.09% 83.70% 121.86% 110.57% 102.76% 100.00%
PBT 25,885 19,290 11,139 13,226 8,488 10,693 8,455 20.49%
  YoY % 34.19% 73.18% -15.78% 55.82% -20.62% 26.47% -
  Horiz. % 306.15% 228.15% 131.74% 156.43% 100.39% 126.47% 100.00%
Tax -4,747 -2,046 -880 -1,300 -404 -1,877 -3,374 5.85%
  YoY % -132.01% -132.50% 32.31% -221.78% 78.48% 44.37% -
  Horiz. % 140.69% 60.64% 26.08% 38.53% 11.97% 55.63% 100.00%
NP 21,138 17,244 10,259 11,926 8,084 8,816 5,081 26.81%
  YoY % 22.58% 68.09% -13.98% 47.53% -8.30% 73.51% -
  Horiz. % 416.02% 339.38% 201.91% 234.72% 159.10% 173.51% 100.00%
NP to SH 20,388 16,823 9,989 10,314 7,010 6,641 5,081 26.04%
  YoY % 21.19% 68.42% -3.15% 47.13% 5.56% 30.70% -
  Horiz. % 401.26% 331.10% 196.60% 202.99% 137.96% 130.70% 100.00%
Tax Rate 18.34 % 10.61 % 7.90 % 9.83 % 4.76 % 17.55 % 39.91 % -12.15%
  YoY % 72.86% 34.30% -19.63% 106.51% -72.88% -56.03% -
  Horiz. % 45.95% 26.58% 19.79% 24.63% 11.93% 43.97% 100.00%
Total Cost 196,174 162,258 103,483 153,663 142,171 130,828 130,808 6.98%
  YoY % 20.90% 56.80% -32.66% 8.08% 8.67% 0.02% -
  Horiz. % 149.97% 124.04% 79.11% 117.47% 108.69% 100.02% 100.00%
Net Worth 458,084 404,958 359,517 302,306 270,057 251,315 250,027 10.61%
  YoY % 13.12% 12.64% 18.92% 11.94% 7.46% 0.52% -
  Horiz. % 183.21% 161.97% 143.79% 120.91% 108.01% 100.52% 100.00%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div 10,753 6,462 - 5,927 - - 3,094 23.06%
  YoY % 66.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 347.50% 208.83% 0.00% 191.56% 0.00% 0.00% 100.00%
Div Payout % 52.74 % 38.41 % - % 57.47 % - % - % 60.90 % -2.37%
  YoY % 37.31% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.60% 63.07% 0.00% 94.37% 0.00% 0.00% 100.00%
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 458,084 404,958 359,517 302,306 270,057 251,315 250,027 10.61%
  YoY % 13.12% 12.64% 18.92% 11.94% 7.46% 0.52% -
  Horiz. % 183.21% 161.97% 143.79% 120.91% 108.01% 100.52% 100.00%
NOSH 215,063 215,403 215,280 197,586 191,530 62,828 61,887 23.06%
  YoY % -0.16% 0.06% 8.96% 3.16% 204.84% 1.52% -
  Horiz. % 347.50% 348.05% 347.85% 319.26% 309.48% 101.52% 100.00%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 9.73 % 9.61 % 9.02 % 7.20 % 5.38 % 6.31 % 3.74 % 17.27%
  YoY % 1.25% 6.54% 25.28% 33.83% -14.74% 68.72% -
  Horiz. % 260.16% 256.95% 241.18% 192.51% 143.85% 168.72% 100.00%
ROE 4.45 % 4.15 % 2.78 % 3.41 % 2.60 % 2.64 % 2.03 % 13.97%
  YoY % 7.23% 49.28% -18.48% 31.15% -1.52% 30.05% -
  Horiz. % 219.21% 204.43% 136.95% 167.98% 128.08% 130.05% 100.00%
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 101.05 83.33 52.83 83.81 78.45 222.26 219.57 -12.13%
  YoY % 21.26% 57.73% -36.96% 6.83% -64.70% 1.23% -
  Horiz. % 46.02% 37.95% 24.06% 38.17% 35.73% 101.23% 100.00%
EPS 9.48 7.81 4.64 5.22 3.66 3.53 8.21 2.43%
  YoY % 21.38% 68.32% -11.11% 42.62% 3.68% -57.00% -
  Horiz. % 115.47% 95.13% 56.52% 63.58% 44.58% 43.00% 100.00%
DPS 5.00 3.00 0.00 3.00 0.00 0.00 5.00 -
  YoY % 66.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 60.00% 0.00% 60.00% 0.00% 0.00% 100.00%
NAPS 2.1300 1.8800 1.6700 1.5300 1.4100 4.0000 4.0400 -10.11%
  YoY % 13.30% 12.57% 9.15% 8.51% -64.75% -0.99% -
  Horiz. % 52.72% 46.53% 41.34% 37.87% 34.90% 99.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 42.12 34.80 22.05 32.10 29.13 27.07 26.34 8.13%
  YoY % 21.03% 57.82% -31.31% 10.20% 7.61% 2.77% -
  Horiz. % 159.91% 132.12% 83.71% 121.87% 110.59% 102.77% 100.00%
EPS 3.95 3.26 1.94 2.00 1.36 1.29 0.98 26.14%
  YoY % 21.17% 68.04% -3.00% 47.06% 5.43% 31.63% -
  Horiz. % 403.06% 332.65% 197.96% 204.08% 138.78% 131.63% 100.00%
DPS 2.08 1.25 0.00 1.15 0.00 0.00 0.60 23.01%
  YoY % 66.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 346.67% 208.33% 0.00% 191.67% 0.00% 0.00% 100.00%
NAPS 0.8880 0.7850 0.6969 0.5860 0.5235 0.4872 0.4847 10.61%
  YoY % 13.12% 12.64% 18.92% 11.94% 7.45% 0.52% -
  Horiz. % 183.21% 161.96% 143.78% 120.90% 108.00% 100.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 2.5500 1.4500 1.0000 1.2400 1.4600 0.7200 0.6700 -
P/RPS 2.52 1.74 1.89 1.48 1.86 0.32 0.31 41.78%
  YoY % 44.83% -7.94% 27.70% -20.43% 481.25% 3.23% -
  Horiz. % 812.90% 561.29% 609.68% 477.42% 600.00% 103.23% 100.00%
P/EPS 26.90 18.57 21.55 23.75 39.89 6.81 8.16 21.98%
  YoY % 44.86% -13.83% -9.26% -40.46% 485.76% -16.54% -
  Horiz. % 329.66% 227.57% 264.09% 291.05% 488.85% 83.46% 100.00%
EY 3.72 5.39 4.64 4.21 2.51 14.68 12.25 -18.01%
  YoY % -30.98% 16.16% 10.21% 67.73% -82.90% 19.84% -
  Horiz. % 30.37% 44.00% 37.88% 34.37% 20.49% 119.84% 100.00%
DY 1.96 2.07 0.00 2.42 0.00 0.00 7.46 -19.96%
  YoY % -5.31% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 26.27% 27.75% 0.00% 32.44% 0.00% 0.00% 100.00%
P/NAPS 1.20 0.77 0.60 0.81 1.04 0.18 0.17 38.48%
  YoY % 55.84% 28.33% -25.93% -22.12% 477.78% 5.88% -
  Horiz. % 705.88% 452.94% 352.94% 476.47% 611.76% 105.88% 100.00%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 21/06/11 23/06/10 16/06/09 24/06/08 27/06/07 29/06/06 28/06/05 -
Price 2.7000 1.4500 1.1600 1.2400 1.4200 0.7000 0.6500 -
P/RPS 2.67 1.74 2.20 1.48 1.81 0.31 0.30 43.93%
  YoY % 53.45% -20.91% 48.65% -18.23% 483.87% 3.33% -
  Horiz. % 890.00% 580.00% 733.33% 493.33% 603.33% 103.33% 100.00%
P/EPS 28.48 18.57 25.00 23.75 38.80 6.62 7.92 23.76%
  YoY % 53.37% -25.72% 5.26% -38.79% 486.10% -16.41% -
  Horiz. % 359.60% 234.47% 315.66% 299.87% 489.90% 83.59% 100.00%
EY 3.51 5.39 4.00 4.21 2.58 15.10 12.63 -19.21%
  YoY % -34.88% 34.75% -4.99% 63.18% -82.91% 19.56% -
  Horiz. % 27.79% 42.68% 31.67% 33.33% 20.43% 119.56% 100.00%
DY 1.85 2.07 0.00 2.42 0.00 0.00 7.69 -21.13%
  YoY % -10.63% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 24.06% 26.92% 0.00% 31.47% 0.00% 0.00% 100.00%
P/NAPS 1.27 0.77 0.69 0.81 1.01 0.18 0.16 41.21%
  YoY % 64.94% 11.59% -14.81% -19.80% 461.11% 12.50% -
  Horiz. % 793.75% 481.25% 431.25% 506.25% 631.25% 112.50% 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
 
 

623  301  516  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.005 
 VSOLAR 0.08-0.005 
 AT-WC 0.0450.00 
 IRIS 0.195+0.005 
 PDZ 0.07+0.02 
 ASIAPLY 0.245+0.045 
 MYEG 1.51-0.01 
 PRESBHD 0.45+0.035 
 CONNECT 0.29+0.045 
 NOTION 0.74+0.12 

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