Highlights

[SCIENTX] YoY Quarter 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 -     30.03%    YoY -     68.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 345,102 226,760 217,312 179,502 113,742 165,589 150,255 14.85%
  YoY % 52.19% 4.35% 21.06% 57.82% -31.31% 10.21% -
  Horiz. % 229.68% 150.92% 144.63% 119.46% 75.70% 110.21% 100.00%
PBT 38,239 25,514 25,885 19,290 11,139 13,226 8,488 28.48%
  YoY % 49.87% -1.43% 34.19% 73.18% -15.78% 55.82% -
  Horiz. % 450.51% 300.59% 304.96% 227.26% 131.23% 155.82% 100.00%
Tax -8,292 -4,961 -4,747 -2,046 -880 -1,300 -404 65.39%
  YoY % -67.14% -4.51% -132.01% -132.50% 32.31% -221.78% -
  Horiz. % 2,052.48% 1,227.97% 1,175.00% 506.44% 217.82% 321.78% 100.00%
NP 29,947 20,553 21,138 17,244 10,259 11,926 8,084 24.37%
  YoY % 45.71% -2.77% 22.58% 68.09% -13.98% 47.53% -
  Horiz. % 370.45% 254.24% 261.48% 213.31% 126.90% 147.53% 100.00%
NP to SH 29,535 19,711 20,388 16,823 9,989 10,314 7,010 27.06%
  YoY % 49.84% -3.32% 21.19% 68.42% -3.15% 47.13% -
  Horiz. % 421.33% 281.18% 290.84% 239.99% 142.50% 147.13% 100.00%
Tax Rate 21.68 % 19.44 % 18.34 % 10.61 % 7.90 % 9.83 % 4.76 % 28.72%
  YoY % 11.52% 6.00% 72.86% 34.30% -19.63% 106.51% -
  Horiz. % 455.46% 408.40% 385.29% 222.90% 165.97% 206.51% 100.00%
Total Cost 315,155 206,207 196,174 162,258 103,483 153,663 142,171 14.17%
  YoY % 52.83% 5.11% 20.90% 56.80% -32.66% 8.08% -
  Horiz. % 221.67% 145.04% 137.98% 114.13% 72.79% 108.08% 100.00%
Net Worth 585,107 513,732 458,084 404,958 359,517 302,306 270,057 13.74%
  YoY % 13.89% 12.15% 13.12% 12.64% 18.92% 11.94% -
  Horiz. % 216.66% 190.23% 169.63% 149.95% 133.13% 111.94% 100.00%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 15,057 - 10,753 6,462 - 5,927 - -
  YoY % 0.00% 0.00% 66.40% 0.00% 0.00% 0.00% -
  Horiz. % 254.03% 0.00% 181.41% 109.02% 0.00% 100.00% -
Div Payout % 50.98 % - % 52.74 % 38.41 % - % 57.47 % - % -
  YoY % 0.00% 0.00% 37.31% 0.00% 0.00% 0.00% -
  Horiz. % 88.71% 0.00% 91.77% 66.83% 0.00% 100.00% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 585,107 513,732 458,084 404,958 359,517 302,306 270,057 13.74%
  YoY % 13.89% 12.15% 13.12% 12.64% 18.92% 11.94% -
  Horiz. % 216.66% 190.23% 169.63% 149.95% 133.13% 111.94% 100.00%
NOSH 215,112 214,950 215,063 215,403 215,280 197,586 191,530 1.95%
  YoY % 0.08% -0.05% -0.16% 0.06% 8.96% 3.16% -
  Horiz. % 112.31% 112.23% 112.29% 112.46% 112.40% 103.16% 100.00%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 8.68 % 9.06 % 9.73 % 9.61 % 9.02 % 7.20 % 5.38 % 8.29%
  YoY % -4.19% -6.89% 1.25% 6.54% 25.28% 33.83% -
  Horiz. % 161.34% 168.40% 180.86% 178.62% 167.66% 133.83% 100.00%
ROE 5.05 % 3.84 % 4.45 % 4.15 % 2.78 % 3.41 % 2.60 % 11.69%
  YoY % 31.51% -13.71% 7.23% 49.28% -18.48% 31.15% -
  Horiz. % 194.23% 147.69% 171.15% 159.62% 106.92% 131.15% 100.00%
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 160.43 105.49 101.05 83.33 52.83 83.81 78.45 12.65%
  YoY % 52.08% 4.39% 21.26% 57.73% -36.96% 6.83% -
  Horiz. % 204.50% 134.47% 128.81% 106.22% 67.34% 106.83% 100.00%
EPS 13.73 9.17 9.48 7.81 4.64 5.22 3.66 24.63%
  YoY % 49.73% -3.27% 21.38% 68.32% -11.11% 42.62% -
  Horiz. % 375.14% 250.55% 259.02% 213.39% 126.78% 142.62% 100.00%
DPS 7.00 0.00 5.00 3.00 0.00 3.00 0.00 -
  YoY % 0.00% 0.00% 66.67% 0.00% 0.00% 0.00% -
  Horiz. % 233.33% 0.00% 166.67% 100.00% 0.00% 100.00% -
NAPS 2.7200 2.3900 2.1300 1.8800 1.6700 1.5300 1.4100 11.56%
  YoY % 13.81% 12.21% 13.30% 12.57% 9.15% 8.51% -
  Horiz. % 192.91% 169.50% 151.06% 133.33% 118.44% 108.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 66.98 44.01 42.18 34.84 22.07 32.14 29.16 14.85%
  YoY % 52.19% 4.34% 21.07% 57.86% -31.33% 10.22% -
  Horiz. % 229.70% 150.93% 144.65% 119.48% 75.69% 110.22% 100.00%
EPS 5.73 3.83 3.96 3.26 1.94 2.00 1.36 27.06%
  YoY % 49.61% -3.28% 21.47% 68.04% -3.00% 47.06% -
  Horiz. % 421.32% 281.62% 291.18% 239.71% 142.65% 147.06% 100.00%
DPS 2.92 0.00 2.09 1.25 0.00 1.15 0.00 -
  YoY % 0.00% 0.00% 67.20% 0.00% 0.00% 0.00% -
  Horiz. % 253.91% 0.00% 181.74% 108.70% 0.00% 100.00% -
NAPS 1.1356 0.9970 0.8890 0.7859 0.6977 0.5867 0.5241 13.74%
  YoY % 13.90% 12.15% 13.12% 12.64% 18.92% 11.94% -
  Horiz. % 216.68% 190.23% 169.62% 149.95% 133.12% 111.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 3.5800 2.3300 2.5500 1.4500 1.0000 1.2400 1.4600 -
P/RPS 2.23 2.21 2.52 1.74 1.89 1.48 1.86 3.07%
  YoY % 0.90% -12.30% 44.83% -7.94% 27.70% -20.43% -
  Horiz. % 119.89% 118.82% 135.48% 93.55% 101.61% 79.57% 100.00%
P/EPS 26.07 25.41 26.90 18.57 21.55 23.75 39.89 -6.84%
  YoY % 2.60% -5.54% 44.86% -13.83% -9.26% -40.46% -
  Horiz. % 65.35% 63.70% 67.44% 46.55% 54.02% 59.54% 100.00%
EY 3.84 3.94 3.72 5.39 4.64 4.21 2.51 7.34%
  YoY % -2.54% 5.91% -30.98% 16.16% 10.21% 67.73% -
  Horiz. % 152.99% 156.97% 148.21% 214.74% 184.86% 167.73% 100.00%
DY 1.96 0.00 1.96 2.07 0.00 2.42 0.00 -
  YoY % 0.00% 0.00% -5.31% 0.00% 0.00% 0.00% -
  Horiz. % 80.99% 0.00% 80.99% 85.54% 0.00% 100.00% -
P/NAPS 1.32 0.97 1.20 0.77 0.60 0.81 1.04 4.05%
  YoY % 36.08% -19.17% 55.84% 28.33% -25.93% -22.12% -
  Horiz. % 126.92% 93.27% 115.38% 74.04% 57.69% 77.88% 100.00%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 25/06/13 26/06/12 21/06/11 23/06/10 16/06/09 24/06/08 27/06/07 -
Price 5.0400 2.4000 2.7000 1.4500 1.1600 1.2400 1.4200 -
P/RPS 3.14 2.28 2.67 1.74 2.20 1.48 1.81 9.61%
  YoY % 37.72% -14.61% 53.45% -20.91% 48.65% -18.23% -
  Horiz. % 173.48% 125.97% 147.51% 96.13% 121.55% 81.77% 100.00%
P/EPS 36.71 26.17 28.48 18.57 25.00 23.75 38.80 -0.92%
  YoY % 40.28% -8.11% 53.37% -25.72% 5.26% -38.79% -
  Horiz. % 94.61% 67.45% 73.40% 47.86% 64.43% 61.21% 100.00%
EY 2.72 3.82 3.51 5.39 4.00 4.21 2.58 0.88%
  YoY % -28.80% 8.83% -34.88% 34.75% -4.99% 63.18% -
  Horiz. % 105.43% 148.06% 136.05% 208.91% 155.04% 163.18% 100.00%
DY 1.39 0.00 1.85 2.07 0.00 2.42 0.00 -
  YoY % 0.00% 0.00% -10.63% 0.00% 0.00% 0.00% -
  Horiz. % 57.44% 0.00% 76.45% 85.54% 0.00% 100.00% -
P/NAPS 1.85 1.00 1.27 0.77 0.69 0.81 1.01 10.60%
  YoY % 85.00% -21.26% 64.94% 11.59% -14.81% -19.80% -
  Horiz. % 183.17% 99.01% 125.74% 76.24% 68.32% 80.20% 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.
 


 

172  304  464  1263 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 ARMADA 0.1950.00 
 LAMBO-WB 0.010.00 
 BARAKAH 0.075-0.01 
 LAMBO 0.070.00 
 NIHSIN-WB 0.065-0.005 
 KNM 0.185-0.005 
 IOIPG 1.18-0.01 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
Partners & Brokers