Highlights

[SCIENTX] YoY Quarter Result on 2009-07-31 [#4]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 30-Sep-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2009
Quarter 31-Jul-2009  [#4]
Profit Trend QoQ -     43.90%    YoY -     -34.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 226,014 205,200 191,686 134,756 167,597 148,419 154,540 6.53%
  YoY % 10.14% 7.05% 42.25% -19.60% 12.92% -3.96% -
  Horiz. % 146.25% 132.78% 124.04% 87.20% 108.45% 96.04% 100.00%
PBT 29,531 25,950 21,710 15,813 22,431 7,050 11,786 16.53%
  YoY % 13.80% 19.53% 37.29% -29.50% 218.17% -40.18% -
  Horiz. % 250.56% 220.18% 184.20% 134.17% 190.32% 59.82% 100.00%
Tax -4,365 -4,162 -3,491 -992 -301 2,824 -1,336 21.79%
  YoY % -4.88% -19.22% -251.92% -229.57% -110.66% 311.38% -
  Horiz. % 326.72% 311.53% 261.30% 74.25% 22.53% -211.38% 100.00%
NP 25,166 21,788 18,219 14,821 22,130 9,874 10,450 15.76%
  YoY % 15.50% 19.59% 22.93% -33.03% 124.12% -5.51% -
  Horiz. % 240.82% 208.50% 174.34% 141.83% 211.77% 94.49% 100.00%
NP to SH 23,389 20,777 17,829 14,374 21,799 9,361 8,578 18.18%
  YoY % 12.57% 16.53% 24.04% -34.06% 132.87% 9.13% -
  Horiz. % 272.66% 242.21% 207.85% 167.57% 254.13% 109.13% 100.00%
Tax Rate 14.78 % 16.04 % 16.08 % 6.27 % 1.34 % -40.06 % 11.34 % 4.51%
  YoY % -7.86% -0.25% 156.46% 367.91% 103.34% -453.26% -
  Horiz. % 130.34% 141.45% 141.80% 55.29% 11.82% -353.26% 100.00%
Total Cost 200,848 183,412 173,467 119,935 145,467 138,545 144,090 5.69%
  YoY % 9.51% 5.73% 44.63% -17.55% 5.00% -3.85% -
  Horiz. % 139.39% 127.29% 120.39% 83.24% 100.96% 96.15% 100.00%
Net Worth 524,532 466,729 419,885 374,973 347,488 279,489 253,038 12.91%
  YoY % 12.38% 11.16% 11.98% 7.91% 24.33% 10.45% -
  Horiz. % 207.29% 184.45% 165.94% 148.19% 137.33% 110.45% 100.00%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 12,898 - 6,459 - 10,791 - 9,488 5.24%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 135.93% 0.00% 68.08% 0.00% 113.73% 0.00% 100.00%
Div Payout % 55.15 % - % 36.23 % - % 49.50 % - % 110.62 % -10.94%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.86% 0.00% 32.75% 0.00% 44.75% 0.00% 100.00%
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 524,532 466,729 419,885 374,973 347,488 279,489 253,038 12.91%
  YoY % 12.38% 11.16% 11.98% 7.91% 24.33% 10.45% -
  Horiz. % 207.29% 184.45% 165.94% 148.19% 137.33% 110.45% 100.00%
NOSH 214,972 215,082 215,326 215,502 215,831 191,431 63,259 22.59%
  YoY % -0.05% -0.11% -0.08% -0.15% 12.75% 202.61% -
  Horiz. % 339.83% 340.00% 340.38% 340.66% 341.18% 302.61% 100.00%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 11.13 % 10.62 % 9.50 % 11.00 % 13.20 % 6.65 % 6.76 % 8.66%
  YoY % 4.80% 11.79% -13.64% -16.67% 98.50% -1.63% -
  Horiz. % 164.64% 157.10% 140.53% 162.72% 195.27% 98.37% 100.00%
ROE 4.46 % 4.45 % 4.25 % 3.83 % 6.27 % 3.35 % 3.39 % 4.67%
  YoY % 0.22% 4.71% 10.97% -38.92% 87.16% -1.18% -
  Horiz. % 131.56% 131.27% 125.37% 112.98% 184.96% 98.82% 100.00%
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 105.14 95.41 89.02 62.53 77.65 77.53 244.30 -13.10%
  YoY % 10.20% 7.18% 42.36% -19.47% 0.15% -68.26% -
  Horiz. % 43.04% 39.05% 36.44% 25.60% 31.78% 31.74% 100.00%
EPS 10.88 9.66 8.28 6.67 10.10 4.89 4.52 15.75%
  YoY % 12.63% 16.67% 24.14% -33.96% 106.54% 8.19% -
  Horiz. % 240.71% 213.72% 183.19% 147.57% 223.45% 108.19% 100.00%
DPS 6.00 0.00 3.00 0.00 5.00 0.00 15.00 -14.15%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 0.00% 20.00% 0.00% 33.33% 0.00% 100.00%
NAPS 2.4400 2.1700 1.9500 1.7400 1.6100 1.4600 4.0000 -7.90%
  YoY % 12.44% 11.28% 12.07% 8.07% 10.27% -63.50% -
  Horiz. % 61.00% 54.25% 48.75% 43.50% 40.25% 36.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 43.86 39.82 37.20 26.15 32.53 28.80 29.99 6.53%
  YoY % 10.15% 7.04% 42.26% -19.61% 12.95% -3.97% -
  Horiz. % 146.25% 132.78% 124.04% 87.20% 108.47% 96.03% 100.00%
EPS 4.54 4.03 3.46 2.79 4.23 1.82 1.66 18.24%
  YoY % 12.66% 16.47% 24.01% -34.04% 132.42% 9.64% -
  Horiz. % 273.49% 242.77% 208.43% 168.07% 254.82% 109.64% 100.00%
DPS 2.50 0.00 1.25 0.00 2.09 0.00 1.84 5.24%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 135.87% 0.00% 67.93% 0.00% 113.59% 0.00% 100.00%
NAPS 1.0180 0.9058 0.8149 0.7277 0.6744 0.5424 0.4911 12.91%
  YoY % 12.39% 11.15% 11.98% 7.90% 24.34% 10.45% -
  Horiz. % 207.29% 184.44% 165.93% 148.18% 137.32% 110.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 2.4000 2.5800 1.5500 1.2000 1.2500 1.5400 0.6500 -
P/RPS 2.28 2.70 1.74 1.92 1.61 1.99 0.27 42.66%
  YoY % -15.56% 55.17% -9.37% 19.25% -19.10% 637.04% -
  Horiz. % 844.44% 1,000.00% 644.44% 711.11% 596.30% 737.04% 100.00%
P/EPS 22.06 26.71 18.72 17.99 12.38 31.49 4.79 28.96%
  YoY % -17.41% 42.68% 4.06% 45.32% -60.69% 557.41% -
  Horiz. % 460.54% 557.62% 390.81% 375.57% 258.46% 657.41% 100.00%
EY 4.53 3.74 5.34 5.56 8.08 3.18 20.86 -22.45%
  YoY % 21.12% -29.96% -3.96% -31.19% 154.09% -84.76% -
  Horiz. % 21.72% 17.93% 25.60% 26.65% 38.73% 15.24% 100.00%
DY 2.50 0.00 1.94 0.00 4.00 0.00 23.08 -30.93%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.83% 0.00% 8.41% 0.00% 17.33% 0.00% 100.00%
P/NAPS 0.98 1.19 0.79 0.69 0.78 1.05 0.16 35.23%
  YoY % -17.65% 50.63% 14.49% -11.54% -25.71% 556.25% -
  Horiz. % 612.50% 743.75% 493.75% 431.25% 487.50% 656.25% 100.00%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 18/09/12 28/09/11 28/09/10 30/09/09 24/09/08 19/09/07 22/09/06 -
Price 2.4500 2.1100 1.8900 1.2800 1.1300 1.3500 0.7100 -
P/RPS 2.33 2.21 2.12 2.05 1.46 1.74 0.29 41.48%
  YoY % 5.43% 4.25% 3.41% 40.41% -16.09% 500.00% -
  Horiz. % 803.45% 762.07% 731.03% 706.90% 503.45% 600.00% 100.00%
P/EPS 22.52 21.84 22.83 19.19 11.19 27.61 5.24 27.48%
  YoY % 3.11% -4.34% 18.97% 71.49% -59.47% 426.91% -
  Horiz. % 429.77% 416.79% 435.69% 366.22% 213.55% 526.91% 100.00%
EY 4.44 4.58 4.38 5.21 8.94 3.62 19.10 -21.57%
  YoY % -3.06% 4.57% -15.93% -41.72% 146.96% -81.05% -
  Horiz. % 23.25% 23.98% 22.93% 27.28% 46.81% 18.95% 100.00%
DY 2.45 0.00 1.59 0.00 4.42 0.00 21.13 -30.15%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11.59% 0.00% 7.52% 0.00% 20.92% 0.00% 100.00%
P/NAPS 1.00 0.97 0.97 0.74 0.70 0.92 0.18 33.05%
  YoY % 3.09% 0.00% 31.08% 5.71% -23.91% 411.11% -
  Horiz. % 555.56% 538.89% 538.89% 411.11% 388.89% 511.11% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers