Highlights

[SCIENTX] YoY Quarter Result on 2009-10-31 [#1]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 16-Dec-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Oct-2009  [#1]
Profit Trend QoQ -     -11.45%    YoY -     68.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 241,616 213,762 186,625 164,914 153,447 155,902 156,456 7.50%
  YoY % 13.03% 14.54% 13.17% 7.47% -1.57% -0.35% -
  Horiz. % 154.43% 136.63% 119.28% 105.41% 98.08% 99.65% 100.00%
PBT 31,329 26,285 21,041 14,690 8,799 8,955 12,382 16.72%
  YoY % 19.19% 24.92% 43.23% 66.95% -1.74% -27.68% -
  Horiz. % 253.02% 212.28% 169.93% 118.64% 71.06% 72.32% 100.00%
Tax -6,053 -4,895 -3,584 -1,475 -954 -1,185 -1,837 21.96%
  YoY % -23.66% -36.58% -142.98% -54.61% 19.49% 35.49% -
  Horiz. % 329.50% 266.47% 195.10% 80.29% 51.93% 64.51% 100.00%
NP 25,276 21,390 17,457 13,215 7,845 7,770 10,545 15.67%
  YoY % 18.17% 22.53% 32.10% 68.45% 0.97% -26.32% -
  Horiz. % 239.70% 202.84% 165.55% 125.32% 74.40% 73.68% 100.00%
NP to SH 24,875 20,633 17,005 12,728 7,552 6,456 8,204 20.29%
  YoY % 20.56% 21.33% 33.60% 68.54% 16.98% -21.31% -
  Horiz. % 303.21% 251.50% 207.28% 155.14% 92.05% 78.69% 100.00%
Tax Rate 19.32 % 18.62 % 17.03 % 10.04 % 10.84 % 13.23 % 14.84 % 4.49%
  YoY % 3.76% 9.34% 69.62% -7.38% -18.06% -10.85% -
  Horiz. % 130.19% 125.47% 114.76% 67.65% 73.05% 89.15% 100.00%
Total Cost 216,340 192,372 169,168 151,699 145,602 148,132 145,911 6.78%
  YoY % 12.46% 13.72% 11.52% 4.19% -1.71% 1.52% -
  Horiz. % 148.27% 131.84% 115.94% 103.97% 99.79% 101.52% 100.00%
Net Worth 550,388 488,393 433,207 387,654 352,856 290,708 251,656 13.92%
  YoY % 12.69% 12.74% 11.75% 9.86% 21.38% 15.52% -
  Horiz. % 218.71% 194.07% 172.14% 154.04% 140.21% 115.52% 100.00%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - 15,060 12,931 10,768 - 5,663 1,258 -
  YoY % 0.00% 16.46% 20.09% 0.00% 0.00% 350.07% -
  Horiz. % 0.00% 1,196.92% 1,027.72% 855.78% 0.00% 450.07% 100.00%
Div Payout % - % 72.99 % 76.05 % 84.60 % - % 87.72 % 15.34 % -
  YoY % 0.00% -4.02% -10.11% 0.00% 0.00% 471.84% -
  Horiz. % 0.00% 475.81% 495.76% 551.50% 0.00% 571.84% 100.00%
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 550,388 488,393 433,207 387,654 352,856 290,708 251,656 13.92%
  YoY % 12.69% 12.74% 11.75% 9.86% 21.38% 15.52% -
  Horiz. % 218.71% 194.07% 172.14% 154.04% 140.21% 115.52% 100.00%
NOSH 214,995 215,151 215,525 215,363 215,156 188,771 62,914 22.71%
  YoY % -0.07% -0.17% 0.08% 0.10% 13.98% 200.05% -
  Horiz. % 341.73% 341.98% 342.57% 342.31% 341.98% 300.05% 100.00%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 10.46 % 10.01 % 9.35 % 8.01 % 5.11 % 4.98 % 6.74 % 7.59%
  YoY % 4.50% 7.06% 16.73% 56.75% 2.61% -26.11% -
  Horiz. % 155.19% 148.52% 138.72% 118.84% 75.82% 73.89% 100.00%
ROE 4.52 % 4.22 % 3.93 % 3.28 % 2.14 % 2.22 % 3.26 % 5.59%
  YoY % 7.11% 7.38% 19.82% 53.27% -3.60% -31.90% -
  Horiz. % 138.65% 129.45% 120.55% 100.61% 65.64% 68.10% 100.00%
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 112.38 99.35 86.59 76.57 71.32 82.59 248.68 -12.39%
  YoY % 13.12% 14.74% 13.09% 7.36% -13.65% -66.79% -
  Horiz. % 45.19% 39.95% 34.82% 30.79% 28.68% 33.21% 100.00%
EPS 11.57 9.59 7.89 5.91 3.51 3.42 4.35 17.69%
  YoY % 20.65% 21.55% 33.50% 68.38% 2.63% -21.38% -
  Horiz. % 265.98% 220.46% 181.38% 135.86% 80.69% 78.62% 100.00%
DPS 0.00 7.00 6.00 5.00 0.00 3.00 2.00 -
  YoY % 0.00% 16.67% 20.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 350.00% 300.00% 250.00% 0.00% 150.00% 100.00%
NAPS 2.5600 2.2700 2.0100 1.8000 1.6400 1.5400 4.0000 -7.16%
  YoY % 12.78% 12.94% 11.67% 9.76% 6.49% -61.50% -
  Horiz. % 64.00% 56.75% 50.25% 45.00% 41.00% 38.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 46.89 41.49 36.22 32.01 29.78 30.26 30.36 7.51%
  YoY % 13.02% 14.55% 13.15% 7.49% -1.59% -0.33% -
  Horiz. % 154.45% 136.66% 119.30% 105.43% 98.09% 99.67% 100.00%
EPS 4.83 4.00 3.30 2.47 1.47 1.25 1.59 20.32%
  YoY % 20.75% 21.21% 33.60% 68.03% 17.60% -21.38% -
  Horiz. % 303.77% 251.57% 207.55% 155.35% 92.45% 78.62% 100.00%
DPS 0.00 2.92 2.51 2.09 0.00 1.10 0.24 -
  YoY % 0.00% 16.33% 20.10% 0.00% 0.00% 358.33% -
  Horiz. % 0.00% 1,216.67% 1,045.83% 870.83% 0.00% 458.33% 100.00%
NAPS 1.0682 0.9479 0.8408 0.7523 0.6848 0.5642 0.4884 13.92%
  YoY % 12.69% 12.74% 11.76% 9.86% 21.38% 15.52% -
  Horiz. % 218.71% 194.08% 172.15% 154.03% 140.21% 115.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 3.2100 2.3400 1.8400 1.3800 1.0000 1.4200 0.6900 -
P/RPS 2.86 2.36 2.12 1.80 1.40 1.72 0.28 47.25%
  YoY % 21.19% 11.32% 17.78% 28.57% -18.60% 514.29% -
  Horiz. % 1,021.43% 842.86% 757.14% 642.86% 500.00% 614.29% 100.00%
P/EPS 27.74 24.40 23.32 23.35 28.49 41.52 5.29 31.77%
  YoY % 13.69% 4.63% -0.13% -18.04% -31.38% 684.88% -
  Horiz. % 524.39% 461.25% 440.83% 441.40% 538.56% 784.88% 100.00%
EY 3.60 4.10 4.29 4.28 3.51 2.41 18.90 -24.13%
  YoY % -12.20% -4.43% 0.23% 21.94% 45.64% -87.25% -
  Horiz. % 19.05% 21.69% 22.70% 22.65% 18.57% 12.75% 100.00%
DY 0.00 2.99 3.26 3.62 0.00 2.11 2.90 -
  YoY % 0.00% -8.28% -9.94% 0.00% 0.00% -27.24% -
  Horiz. % 0.00% 103.10% 112.41% 124.83% 0.00% 72.76% 100.00%
P/NAPS 1.25 1.03 0.92 0.77 0.61 0.92 0.17 39.41%
  YoY % 21.36% 11.96% 19.48% 26.23% -33.70% 441.18% -
  Horiz. % 735.29% 605.88% 541.18% 452.94% 358.82% 541.18% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 19/12/12 15/12/11 15/12/10 16/12/09 17/12/08 18/12/07 28/12/06 -
Price 3.0500 2.5100 1.8900 1.3800 1.0200 1.3700 0.8100 -
P/RPS 2.71 2.53 2.18 1.80 1.43 1.66 0.33 41.99%
  YoY % 7.11% 16.06% 21.11% 25.87% -13.86% 403.03% -
  Horiz. % 821.21% 766.67% 660.61% 545.45% 433.33% 503.03% 100.00%
P/EPS 26.36 26.17 23.95 23.35 29.06 40.06 6.21 27.22%
  YoY % 0.73% 9.27% 2.57% -19.65% -27.46% 545.09% -
  Horiz. % 424.48% 421.42% 385.67% 376.01% 467.95% 645.09% 100.00%
EY 3.79 3.82 4.17 4.28 3.44 2.50 16.10 -21.40%
  YoY % -0.79% -8.39% -2.57% 24.42% 37.60% -84.47% -
  Horiz. % 23.54% 23.73% 25.90% 26.58% 21.37% 15.53% 100.00%
DY 0.00 2.79 3.17 3.62 0.00 2.19 2.47 -
  YoY % 0.00% -11.99% -12.43% 0.00% 0.00% -11.34% -
  Horiz. % 0.00% 112.96% 128.34% 146.56% 0.00% 88.66% 100.00%
P/NAPS 1.19 1.11 0.94 0.77 0.62 0.89 0.20 34.58%
  YoY % 7.21% 18.09% 22.08% 24.19% -30.34% 345.00% -
  Horiz. % 595.00% 555.00% 470.00% 385.00% 310.00% 445.00% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. TCapital Group - 冷眼 - 30年投资经验总结的18条真谛 TCapital Group ( 冷眼慢慢投资 )
6. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
7. Dr M can restore economy in two years, says Anwar save malaysia!!!
8. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers