Highlights

[SCIENTX] YoY Quarter Result on 2010-07-31 [#4]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 28-Sep-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Jul-2010  [#4]
Profit Trend QoQ -     5.98%    YoY -     24.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 371,243 226,014 205,200 191,686 134,756 167,597 148,419 16.49%
  YoY % 64.26% 10.14% 7.05% 42.25% -19.60% 12.92% -
  Horiz. % 250.13% 152.28% 138.26% 129.15% 90.79% 112.92% 100.00%
PBT 40,217 29,531 25,950 21,710 15,813 22,431 7,050 33.64%
  YoY % 36.19% 13.80% 19.53% 37.29% -29.50% 218.17% -
  Horiz. % 570.45% 418.88% 368.09% 307.94% 224.30% 318.17% 100.00%
Tax -8,942 -4,365 -4,162 -3,491 -992 -301 2,824 -
  YoY % -104.86% -4.88% -19.22% -251.92% -229.57% -110.66% -
  Horiz. % -316.64% -154.57% -147.38% -123.62% -35.13% -10.66% 100.00%
NP 31,275 25,166 21,788 18,219 14,821 22,130 9,874 21.16%
  YoY % 24.27% 15.50% 19.59% 22.93% -33.03% 124.12% -
  Horiz. % 316.74% 254.87% 220.66% 184.51% 150.10% 224.12% 100.00%
NP to SH 30,267 23,389 20,777 17,829 14,374 21,799 9,361 21.58%
  YoY % 29.41% 12.57% 16.53% 24.04% -34.06% 132.87% -
  Horiz. % 323.33% 249.86% 221.95% 190.46% 153.55% 232.87% 100.00%
Tax Rate 22.23 % 14.78 % 16.04 % 16.08 % 6.27 % 1.34 % -40.06 % -
  YoY % 50.41% -7.86% -0.25% 156.46% 367.91% 103.34% -
  Horiz. % -55.49% -36.89% -40.04% -40.14% -15.65% -3.34% 100.00%
Total Cost 339,968 200,848 183,412 173,467 119,935 145,467 138,545 16.12%
  YoY % 69.27% 9.51% 5.73% 44.63% -17.55% 5.00% -
  Horiz. % 245.38% 144.97% 132.38% 125.21% 86.57% 105.00% 100.00%
Net Worth 621,534 524,532 466,729 419,885 374,973 347,488 279,489 14.23%
  YoY % 18.49% 12.38% 11.16% 11.98% 7.91% 24.33% -
  Horiz. % 222.38% 187.67% 166.99% 150.23% 134.16% 124.33% 100.00%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div 41,581 12,898 - 6,459 - 10,791 - -
  YoY % 222.38% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 385.31% 119.52% 0.00% 59.86% 0.00% 100.00% -
Div Payout % 137.38 % 55.15 % - % 36.23 % - % 49.50 % - % -
  YoY % 149.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 277.54% 111.41% 0.00% 73.19% 0.00% 100.00% -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 621,534 524,532 466,729 419,885 374,973 347,488 279,489 14.23%
  YoY % 18.49% 12.38% 11.16% 11.98% 7.91% 24.33% -
  Horiz. % 222.38% 187.67% 166.99% 150.23% 134.16% 124.33% 100.00%
NOSH 218,850 214,972 215,082 215,326 215,502 215,831 191,431 2.25%
  YoY % 1.80% -0.05% -0.11% -0.08% -0.15% 12.75% -
  Horiz. % 114.32% 112.30% 112.35% 112.48% 112.57% 112.75% 100.00%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 8.42 % 11.13 % 10.62 % 9.50 % 11.00 % 13.20 % 6.65 % 4.01%
  YoY % -24.35% 4.80% 11.79% -13.64% -16.67% 98.50% -
  Horiz. % 126.62% 167.37% 159.70% 142.86% 165.41% 198.50% 100.00%
ROE 4.87 % 4.46 % 4.45 % 4.25 % 3.83 % 6.27 % 3.35 % 6.43%
  YoY % 9.19% 0.22% 4.71% 10.97% -38.92% 87.16% -
  Horiz. % 145.37% 133.13% 132.84% 126.87% 114.33% 187.16% 100.00%
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 169.63 105.14 95.41 89.02 62.53 77.65 77.53 13.93%
  YoY % 61.34% 10.20% 7.18% 42.36% -19.47% 0.15% -
  Horiz. % 218.79% 135.61% 123.06% 114.82% 80.65% 100.15% 100.00%
EPS 13.83 10.88 9.66 8.28 6.67 10.10 4.89 18.90%
  YoY % 27.11% 12.63% 16.67% 24.14% -33.96% 106.54% -
  Horiz. % 282.82% 222.49% 197.55% 169.33% 136.40% 206.54% 100.00%
DPS 19.00 6.00 0.00 3.00 0.00 5.00 0.00 -
  YoY % 216.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 380.00% 120.00% 0.00% 60.00% 0.00% 100.00% -
NAPS 2.8400 2.4400 2.1700 1.9500 1.7400 1.6100 1.4600 11.72%
  YoY % 16.39% 12.44% 11.28% 12.07% 8.07% 10.27% -
  Horiz. % 194.52% 167.12% 148.63% 133.56% 119.18% 110.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 72.05 43.86 39.82 37.20 26.15 32.53 28.80 16.50%
  YoY % 64.27% 10.15% 7.04% 42.26% -19.61% 12.95% -
  Horiz. % 250.17% 152.29% 138.26% 129.17% 90.80% 112.95% 100.00%
EPS 5.87 4.54 4.03 3.46 2.79 4.23 1.82 21.53%
  YoY % 29.30% 12.66% 16.47% 24.01% -34.04% 132.42% -
  Horiz. % 322.53% 249.45% 221.43% 190.11% 153.30% 232.42% 100.00%
DPS 8.07 2.50 0.00 1.25 0.00 2.09 0.00 -
  YoY % 222.80% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 386.12% 119.62% 0.00% 59.81% 0.00% 100.00% -
NAPS 1.2063 1.0180 0.9058 0.8149 0.7277 0.6744 0.5424 14.24%
  YoY % 18.50% 12.39% 11.15% 11.98% 7.90% 24.34% -
  Horiz. % 222.40% 187.68% 167.00% 150.24% 134.16% 124.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 5.2900 2.4000 2.5800 1.5500 1.2000 1.2500 1.5400 -
P/RPS 3.12 2.28 2.70 1.74 1.92 1.61 1.99 7.78%
  YoY % 36.84% -15.56% 55.17% -9.37% 19.25% -19.10% -
  Horiz. % 156.78% 114.57% 135.68% 87.44% 96.48% 80.90% 100.00%
P/EPS 38.25 22.06 26.71 18.72 17.99 12.38 31.49 3.29%
  YoY % 73.39% -17.41% 42.68% 4.06% 45.32% -60.69% -
  Horiz. % 121.47% 70.05% 84.82% 59.45% 57.13% 39.31% 100.00%
EY 2.61 4.53 3.74 5.34 5.56 8.08 3.18 -3.24%
  YoY % -42.38% 21.12% -29.96% -3.96% -31.19% 154.09% -
  Horiz. % 82.08% 142.45% 117.61% 167.92% 174.84% 254.09% 100.00%
DY 3.59 2.50 0.00 1.94 0.00 4.00 0.00 -
  YoY % 43.60% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.75% 62.50% 0.00% 48.50% 0.00% 100.00% -
P/NAPS 1.86 0.98 1.19 0.79 0.69 0.78 1.05 9.99%
  YoY % 89.80% -17.65% 50.63% 14.49% -11.54% -25.71% -
  Horiz. % 177.14% 93.33% 113.33% 75.24% 65.71% 74.29% 100.00%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 26/09/13 18/09/12 28/09/11 28/09/10 30/09/09 24/09/08 19/09/07 -
Price 5.4600 2.4500 2.1100 1.8900 1.2800 1.1300 1.3500 -
P/RPS 3.22 2.33 2.21 2.12 2.05 1.46 1.74 10.79%
  YoY % 38.20% 5.43% 4.25% 3.41% 40.41% -16.09% -
  Horiz. % 185.06% 133.91% 127.01% 121.84% 117.82% 83.91% 100.00%
P/EPS 39.48 22.52 21.84 22.83 19.19 11.19 27.61 6.14%
  YoY % 75.31% 3.11% -4.34% 18.97% 71.49% -59.47% -
  Horiz. % 142.99% 81.56% 79.10% 82.69% 69.50% 40.53% 100.00%
EY 2.53 4.44 4.58 4.38 5.21 8.94 3.62 -5.79%
  YoY % -43.02% -3.06% 4.57% -15.93% -41.72% 146.96% -
  Horiz. % 69.89% 122.65% 126.52% 120.99% 143.92% 246.96% 100.00%
DY 3.48 2.45 0.00 1.59 0.00 4.42 0.00 -
  YoY % 42.04% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.73% 55.43% 0.00% 35.97% 0.00% 100.00% -
P/NAPS 1.92 1.00 0.97 0.97 0.74 0.70 0.92 13.03%
  YoY % 92.00% 3.09% 0.00% 31.08% 5.71% -23.91% -
  Horiz. % 208.70% 108.70% 105.43% 105.43% 80.43% 76.09% 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.
 


 

137  298  458  1310 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30-0.01 
 VC 0.285-0.02 
 BARAKAH 0.05-0.02 
 DAYANG 0.96-0.17 
 ARMADA 0.185-0.005 
 EKOVEST 0.78-0.015 
 VC-PA 0.06-0.01 
 VELESTO 0.265-0.02 
 HSI-H6Q 0.555+0.03 
 LAMBO 0.06-0.005 
Partners & Brokers