Highlights

[SCIENTX] YoY 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 -     80.18%    YoY -     -3.15%
Quarter Report


View:


Show?  YoY % Horiz. %

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 226,760 217,312 179,502 113,742 165,589 150,255 139,644 8.41%
  YoY % 4.35% 21.06% 57.82% -31.31% 10.21% 7.60% -
  Horiz. % 162.38% 155.62% 128.54% 81.45% 118.58% 107.60% 100.00%
PBT 25,514 25,885 19,290 11,139 13,226 8,488 10,693 15.58%
  YoY % -1.43% 34.19% 73.18% -15.78% 55.82% -20.62% -
  Horiz. % 238.60% 242.07% 180.40% 104.17% 123.69% 79.38% 100.00%
Tax -4,961 -4,747 -2,046 -880 -1,300 -404 -1,877 17.57%
  YoY % -4.51% -132.01% -132.50% 32.31% -221.78% 78.48% -
  Horiz. % 264.30% 252.90% 109.00% 46.88% 69.26% 21.52% 100.00%
NP 20,553 21,138 17,244 10,259 11,926 8,084 8,816 15.14%
  YoY % -2.77% 22.58% 68.09% -13.98% 47.53% -8.30% -
  Horiz. % 233.13% 239.77% 195.60% 116.37% 135.28% 91.70% 100.00%
NP to SH 19,711 20,388 16,823 9,989 10,314 7,010 6,641 19.86%
  YoY % -3.32% 21.19% 68.42% -3.15% 47.13% 5.56% -
  Horiz. % 296.81% 307.00% 253.32% 150.41% 155.31% 105.56% 100.00%
Tax Rate 19.44 % 18.34 % 10.61 % 7.90 % 9.83 % 4.76 % 17.55 % 1.72%
  YoY % 6.00% 72.86% 34.30% -19.63% 106.51% -72.88% -
  Horiz. % 110.77% 104.50% 60.46% 45.01% 56.01% 27.12% 100.00%
Total Cost 206,207 196,174 162,258 103,483 153,663 142,171 130,828 7.87%
  YoY % 5.11% 20.90% 56.80% -32.66% 8.08% 8.67% -
  Horiz. % 157.62% 149.95% 124.02% 79.10% 117.45% 108.67% 100.00%
Net Worth 513,732 458,084 404,958 359,517 302,306 270,057 251,315 12.64%
  YoY % 12.15% 13.12% 12.64% 18.92% 11.94% 7.46% -
  Horiz. % 204.42% 182.28% 161.14% 143.05% 120.29% 107.46% 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 - 10,753 6,462 - 5,927 - - -
  YoY % 0.00% 66.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 181.41% 109.02% 0.00% 100.00% - -
Div Payout % - % 52.74 % 38.41 % - % 57.47 % - % - % -
  YoY % 0.00% 37.31% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 91.77% 66.83% 0.00% 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 513,732 458,084 404,958 359,517 302,306 270,057 251,315 12.64%
  YoY % 12.15% 13.12% 12.64% 18.92% 11.94% 7.46% -
  Horiz. % 204.42% 182.28% 161.14% 143.05% 120.29% 107.46% 100.00%
NOSH 214,950 215,063 215,403 215,280 197,586 191,530 62,828 22.73%
  YoY % -0.05% -0.16% 0.06% 8.96% 3.16% 204.84% -
  Horiz. % 342.12% 342.30% 342.84% 342.65% 314.48% 304.84% 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 9.06 % 9.73 % 9.61 % 9.02 % 7.20 % 5.38 % 6.31 % 6.21%
  YoY % -6.89% 1.25% 6.54% 25.28% 33.83% -14.74% -
  Horiz. % 143.58% 154.20% 152.30% 142.95% 114.10% 85.26% 100.00%
ROE 3.84 % 4.45 % 4.15 % 2.78 % 3.41 % 2.60 % 2.64 % 6.44%
  YoY % -13.71% 7.23% 49.28% -18.48% 31.15% -1.52% -
  Horiz. % 145.45% 168.56% 157.20% 105.30% 129.17% 98.48% 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 105.49 101.05 83.33 52.83 83.81 78.45 222.26 -11.67%
  YoY % 4.39% 21.26% 57.73% -36.96% 6.83% -64.70% -
  Horiz. % 47.46% 45.46% 37.49% 23.77% 37.71% 35.30% 100.00%
EPS 9.17 9.48 7.81 4.64 5.22 3.66 3.53 17.23%
  YoY % -3.27% 21.38% 68.32% -11.11% 42.62% 3.68% -
  Horiz. % 259.77% 268.56% 221.25% 131.44% 147.88% 103.68% 100.00%
DPS 0.00 5.00 3.00 0.00 3.00 0.00 0.00 -
  YoY % 0.00% 66.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.67% 100.00% 0.00% 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 - 515,261
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 44.01 42.18 34.84 22.07 32.14 29.16 27.10 8.41%
  YoY % 4.34% 21.07% 57.86% -31.33% 10.22% 7.60% -
  Horiz. % 162.40% 155.65% 128.56% 81.44% 118.60% 107.60% 100.00%
EPS 3.83 3.96 3.26 1.94 2.00 1.36 1.29 19.87%
  YoY % -3.28% 21.47% 68.04% -3.00% 47.06% 5.43% -
  Horiz. % 296.90% 306.98% 252.71% 150.39% 155.04% 105.43% 100.00%
DPS 0.00 2.09 1.25 0.00 1.15 0.00 0.00 -
  YoY % 0.00% 67.20% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 181.74% 108.70% 0.00% 100.00% - -
NAPS 0.9970 0.8890 0.7859 0.6977 0.5867 0.5241 0.4877 12.64%
  YoY % 12.15% 13.12% 12.64% 18.92% 11.94% 7.46% -
  Horiz. % 204.43% 182.28% 161.14% 143.06% 120.30% 107.46% 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 2.21 2.52 1.74 1.89 1.48 1.86 0.32 37.96%
  YoY % -12.30% 44.83% -7.94% 27.70% -20.43% 481.25% -
  Horiz. % 690.63% 787.50% 543.75% 590.62% 462.50% 581.25% 100.00%
P/EPS 25.41 26.90 18.57 21.55 23.75 39.89 6.81 24.52%
  YoY % -5.54% 44.86% -13.83% -9.26% -40.46% 485.76% -
  Horiz. % 373.13% 395.01% 272.69% 316.45% 348.75% 585.76% 100.00%
EY 3.94 3.72 5.39 4.64 4.21 2.51 14.68 -19.67%
  YoY % 5.91% -30.98% 16.16% 10.21% 67.73% -82.90% -
  Horiz. % 26.84% 25.34% 36.72% 31.61% 28.68% 17.10% 100.00%
DY 0.00 1.96 2.07 0.00 2.42 0.00 0.00 -
  YoY % 0.00% -5.31% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.99% 85.54% 0.00% 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 2.28 2.67 1.74 2.20 1.48 1.81 0.31 39.41%
  YoY % -14.61% 53.45% -20.91% 48.65% -18.23% 483.87% -
  Horiz. % 735.48% 861.29% 561.29% 709.68% 477.42% 583.87% 100.00%
P/EPS 26.17 28.48 18.57 25.00 23.75 38.80 6.62 25.72%
  YoY % -8.11% 53.37% -25.72% 5.26% -38.79% 486.10% -
  Horiz. % 395.32% 430.21% 280.51% 377.64% 358.76% 586.10% 100.00%
EY 3.82 3.51 5.39 4.00 4.21 2.58 15.10 -20.46%
  YoY % 8.83% -34.88% 34.75% -4.99% 63.18% -82.91% -
  Horiz. % 25.30% 23.25% 35.70% 26.49% 27.88% 17.09% 100.00%
DY 0.00 1.85 2.07 0.00 2.42 0.00 0.00 -
  YoY % 0.00% -10.63% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 76.45% 85.54% 0.00% 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.
 


 

166  323  464  1250 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 ARMADA 0.19-0.005 
 LAMBO-WB 0.010.00 
 BARAKAH 0.07-0.015 
 LAMBO 0.070.00 
 NIHSIN-WB 0.065-0.015 
 KNM 0.185-0.005 
 IOIPG 1.190.00 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
Partners & Brokers