Highlights

[SCIENTX] YoY Quarter Result on 2010-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 25-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Jan-2010  [#2]
Profit Trend QoQ -     1.65%    YoY -     133.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 271,084 214,489 194,886 158,714 107,786 167,489 157,921 9.41%
  YoY % 26.39% 10.06% 22.79% 47.25% -35.65% 6.06% -
  Horiz. % 171.66% 135.82% 123.41% 100.50% 68.25% 106.06% 100.00%
PBT 33,195 25,839 23,765 15,064 6,301 13,003 12,420 17.79%
  YoY % 28.47% 8.73% 57.76% 139.07% -51.54% 4.69% -
  Horiz. % 267.27% 208.04% 191.34% 121.29% 50.73% 104.69% 100.00%
Tax -7,196 -5,079 -4,029 -1,601 -649 -1,603 630 -
  YoY % -41.68% -26.06% -151.66% -146.69% 59.51% -354.44% -
  Horiz. % -1,142.22% -806.19% -639.52% -254.13% -103.02% -254.44% 100.00%
NP 25,999 20,760 19,736 13,463 5,652 11,400 13,050 12.16%
  YoY % 25.24% 5.19% 46.59% 138.20% -50.42% -12.64% -
  Horiz. % 199.23% 159.08% 151.23% 103.16% 43.31% 87.36% 100.00%
NP to SH 25,607 20,184 19,076 12,938 5,544 9,323 10,765 15.52%
  YoY % 26.87% 5.81% 47.44% 133.37% -40.53% -13.40% -
  Horiz. % 237.87% 187.50% 177.20% 120.19% 51.50% 86.60% 100.00%
Tax Rate 21.68 % 19.66 % 16.95 % 10.63 % 10.30 % 12.33 % -5.07 % -
  YoY % 10.27% 15.99% 59.45% 3.20% -16.46% 343.20% -
  Horiz. % -427.61% -387.77% -334.32% -209.66% -203.16% -243.20% 100.00%
Total Cost 245,085 193,729 175,150 145,251 102,134 156,089 144,871 9.15%
  YoY % 26.51% 10.61% 20.58% 42.22% -34.57% 7.74% -
  Horiz. % 169.17% 133.73% 120.90% 100.26% 70.50% 107.74% 100.00%
Net Worth 556,860 494,389 437,068 400,410 351,623 287,584 271,923 12.68%
  YoY % 12.64% 13.11% 9.16% 13.87% 22.27% 5.76% -
  Horiz. % 204.79% 181.81% 160.73% 147.25% 129.31% 105.76% 100.00%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 556,860 494,389 437,068 400,410 351,623 287,584 271,923 12.68%
  YoY % 12.64% 13.11% 9.16% 13.87% 22.27% 5.76% -
  Horiz. % 204.79% 181.81% 160.73% 147.25% 129.31% 105.76% 100.00%
NOSH 215,004 214,952 215,304 215,274 215,719 187,963 65,840 21.78%
  YoY % 0.02% -0.16% 0.01% -0.21% 14.77% 185.48% -
  Horiz. % 326.55% 326.47% 327.01% 326.96% 327.64% 285.48% 100.00%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 9.59 % 9.68 % 10.13 % 8.48 % 5.24 % 6.81 % 8.26 % 2.52%
  YoY % -0.93% -4.44% 19.46% 61.83% -23.05% -17.55% -
  Horiz. % 116.10% 117.19% 122.64% 102.66% 63.44% 82.45% 100.00%
ROE 4.60 % 4.08 % 4.36 % 3.23 % 1.58 % 3.24 % 3.96 % 2.53%
  YoY % 12.75% -6.42% 34.98% 104.43% -51.23% -18.18% -
  Horiz. % 116.16% 103.03% 110.10% 81.57% 39.90% 81.82% 100.00%
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 126.08 99.78 90.52 73.73 49.97 89.11 239.85 -10.16%
  YoY % 26.36% 10.23% 22.77% 47.55% -43.92% -62.85% -
  Horiz. % 52.57% 41.60% 37.74% 30.74% 20.83% 37.15% 100.00%
EPS 11.91 9.39 8.86 6.01 2.57 4.96 16.35 -5.14%
  YoY % 26.84% 5.98% 47.42% 133.85% -48.19% -69.66% -
  Horiz. % 72.84% 57.43% 54.19% 36.76% 15.72% 30.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.5900 2.3000 2.0300 1.8600 1.6300 1.5300 4.1300 -7.48%
  YoY % 12.61% 13.30% 9.14% 14.11% 6.54% -62.95% -
  Horiz. % 62.71% 55.69% 49.15% 45.04% 39.47% 37.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 52.61 41.63 37.82 30.80 20.92 32.51 30.65 9.41%
  YoY % 26.38% 10.07% 22.79% 47.23% -35.65% 6.07% -
  Horiz. % 171.65% 135.82% 123.39% 100.49% 68.25% 106.07% 100.00%
EPS 4.97 3.92 3.70 2.51 1.08 1.81 2.09 15.52%
  YoY % 26.79% 5.95% 47.41% 132.41% -40.33% -13.40% -
  Horiz. % 237.80% 187.56% 177.03% 120.10% 51.67% 86.60% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0807 0.9595 0.8482 0.7771 0.6824 0.5581 0.5277 12.68%
  YoY % 12.63% 13.12% 9.15% 13.88% 22.27% 5.76% -
  Horiz. % 204.79% 181.83% 160.74% 147.26% 129.32% 105.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 3.0200 2.5300 1.9800 1.3800 0.9700 1.2700 1.1300 -
P/RPS 2.40 2.54 2.19 1.87 1.94 1.43 0.47 31.19%
  YoY % -5.51% 15.98% 17.11% -3.61% 35.66% 204.26% -
  Horiz. % 510.64% 540.43% 465.96% 397.87% 412.77% 304.26% 100.00%
P/EPS 25.36 26.94 22.35 22.96 37.74 25.60 6.91 24.17%
  YoY % -5.86% 20.54% -2.66% -39.16% 47.42% 270.48% -
  Horiz. % 367.00% 389.87% 323.44% 332.27% 546.17% 370.48% 100.00%
EY 3.94 3.71 4.47 4.36 2.65 3.91 14.47 -19.48%
  YoY % 6.20% -17.00% 2.52% 64.53% -32.23% -72.98% -
  Horiz. % 27.23% 25.64% 30.89% 30.13% 18.31% 27.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.17 1.10 0.98 0.74 0.60 0.83 0.27 27.66%
  YoY % 6.36% 12.24% 32.43% 23.33% -27.71% 207.41% -
  Horiz. % 433.33% 407.41% 362.96% 274.07% 222.22% 307.41% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 27/03/13 21/03/12 15/03/11 25/03/10 18/03/09 25/03/08 20/03/07 -
Price 3.8100 2.5100 2.6500 1.4300 0.8600 1.2400 1.0400 -
P/RPS 3.02 2.52 2.93 1.94 1.72 1.39 0.43 38.34%
  YoY % 19.84% -13.99% 51.03% 12.79% 23.74% 223.26% -
  Horiz. % 702.33% 586.05% 681.40% 451.16% 400.00% 323.26% 100.00%
P/EPS 31.99 26.73 29.91 23.79 33.46 25.00 6.36 30.86%
  YoY % 19.68% -10.63% 25.73% -28.90% 33.84% 293.08% -
  Horiz. % 502.99% 420.28% 470.28% 374.06% 526.10% 393.08% 100.00%
EY 3.13 3.74 3.34 4.20 2.99 4.00 15.72 -23.57%
  YoY % -16.31% 11.98% -20.48% 40.47% -25.25% -74.55% -
  Horiz. % 19.91% 23.79% 21.25% 26.72% 19.02% 25.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.47 1.09 1.31 0.77 0.53 0.81 0.25 34.31%
  YoY % 34.86% -16.79% 70.13% 45.28% -34.57% 224.00% -
  Horiz. % 588.00% 436.00% 524.00% 308.00% 212.00% 324.00% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers