Highlights

[SCIENTX] YoY Quarter Result on 2010-10-31 [#1]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 15-Dec-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Oct-2010  [#1]
Profit Trend QoQ -     -4.62%    YoY -     33.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 364,811 241,616 213,762 186,625 164,914 153,447 155,902 15.21%
  YoY % 50.99% 13.03% 14.54% 13.17% 7.47% -1.57% -
  Horiz. % 234.00% 154.98% 137.11% 119.71% 105.78% 98.43% 100.00%
PBT 37,776 31,329 26,285 21,041 14,690 8,799 8,955 27.09%
  YoY % 20.58% 19.19% 24.92% 43.23% 66.95% -1.74% -
  Horiz. % 421.84% 349.85% 293.52% 234.96% 164.04% 98.26% 100.00%
Tax -7,941 -6,053 -4,895 -3,584 -1,475 -954 -1,185 37.27%
  YoY % -31.19% -23.66% -36.58% -142.98% -54.61% 19.49% -
  Horiz. % 670.13% 510.80% 413.08% 302.45% 124.47% 80.51% 100.00%
NP 29,835 25,276 21,390 17,457 13,215 7,845 7,770 25.11%
  YoY % 18.04% 18.17% 22.53% 32.10% 68.45% 0.97% -
  Horiz. % 383.98% 325.30% 275.29% 224.67% 170.08% 100.97% 100.00%
NP to SH 29,343 24,875 20,633 17,005 12,728 7,552 6,456 28.67%
  YoY % 17.96% 20.56% 21.33% 33.60% 68.54% 16.98% -
  Horiz. % 454.51% 385.30% 319.59% 263.40% 197.15% 116.98% 100.00%
Tax Rate 21.02 % 19.32 % 18.62 % 17.03 % 10.04 % 10.84 % 13.23 % 8.01%
  YoY % 8.80% 3.76% 9.34% 69.62% -7.38% -18.06% -
  Horiz. % 158.88% 146.03% 140.74% 128.72% 75.89% 81.93% 100.00%
Total Cost 334,976 216,340 192,372 169,168 151,699 145,602 148,132 14.55%
  YoY % 54.84% 12.46% 13.72% 11.52% 4.19% -1.71% -
  Horiz. % 226.13% 146.05% 129.87% 114.20% 102.41% 98.29% 100.00%
Net Worth 636,833 550,388 488,393 433,207 387,654 352,856 290,708 13.95%
  YoY % 15.71% 12.69% 12.74% 11.75% 9.86% 21.38% -
  Horiz. % 219.06% 189.33% 168.00% 149.02% 133.35% 121.38% 100.00%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - 15,060 12,931 10,768 - 5,663 -
  YoY % 0.00% 0.00% 16.46% 20.09% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 265.94% 228.35% 190.14% 0.00% 100.00%
Div Payout % - % - % 72.99 % 76.05 % 84.60 % - % 87.72 % -
  YoY % 0.00% 0.00% -4.02% -10.11% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 83.21% 86.70% 96.44% 0.00% 100.00%
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 636,833 550,388 488,393 433,207 387,654 352,856 290,708 13.95%
  YoY % 15.71% 12.69% 12.74% 11.75% 9.86% 21.38% -
  Horiz. % 219.06% 189.33% 168.00% 149.02% 133.35% 121.38% 100.00%
NOSH 221,122 214,995 215,151 215,525 215,363 215,156 188,771 2.67%
  YoY % 2.85% -0.07% -0.17% 0.08% 0.10% 13.98% -
  Horiz. % 117.14% 113.89% 113.97% 114.17% 114.09% 113.98% 100.00%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 8.18 % 10.46 % 10.01 % 9.35 % 8.01 % 5.11 % 4.98 % 8.61%
  YoY % -21.80% 4.50% 7.06% 16.73% 56.75% 2.61% -
  Horiz. % 164.26% 210.04% 201.00% 187.75% 160.84% 102.61% 100.00%
ROE 4.61 % 4.52 % 4.22 % 3.93 % 3.28 % 2.14 % 2.22 % 12.94%
  YoY % 1.99% 7.11% 7.38% 19.82% 53.27% -3.60% -
  Horiz. % 207.66% 203.60% 190.09% 177.03% 147.75% 96.40% 100.00%
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 164.98 112.38 99.35 86.59 76.57 71.32 82.59 12.21%
  YoY % 46.81% 13.12% 14.74% 13.09% 7.36% -13.65% -
  Horiz. % 199.76% 136.07% 120.29% 104.84% 92.71% 86.35% 100.00%
EPS 13.27 11.57 9.59 7.89 5.91 3.51 3.42 25.33%
  YoY % 14.69% 20.65% 21.55% 33.50% 68.38% 2.63% -
  Horiz. % 388.01% 338.30% 280.41% 230.70% 172.81% 102.63% 100.00%
DPS 0.00 0.00 7.00 6.00 5.00 0.00 3.00 -
  YoY % 0.00% 0.00% 16.67% 20.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 233.33% 200.00% 166.67% 0.00% 100.00%
NAPS 2.8800 2.5600 2.2700 2.0100 1.8000 1.6400 1.5400 10.99%
  YoY % 12.50% 12.78% 12.94% 11.67% 9.76% 6.49% -
  Horiz. % 187.01% 166.23% 147.40% 130.52% 116.88% 106.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 70.80 46.89 41.49 36.22 32.01 29.78 30.26 15.20%
  YoY % 50.99% 13.02% 14.55% 13.15% 7.49% -1.59% -
  Horiz. % 233.97% 154.96% 137.11% 119.70% 105.78% 98.41% 100.00%
EPS 5.69 4.83 4.00 3.30 2.47 1.47 1.25 28.71%
  YoY % 17.81% 20.75% 21.21% 33.60% 68.03% 17.60% -
  Horiz. % 455.20% 386.40% 320.00% 264.00% 197.60% 117.60% 100.00%
DPS 0.00 0.00 2.92 2.51 2.09 0.00 1.10 -
  YoY % 0.00% 0.00% 16.33% 20.10% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 265.45% 228.18% 190.00% 0.00% 100.00%
NAPS 1.2359 1.0682 0.9479 0.8408 0.7523 0.6848 0.5642 13.95%
  YoY % 15.70% 12.69% 12.74% 11.76% 9.86% 21.38% -
  Horiz. % 219.05% 189.33% 168.01% 149.03% 133.34% 121.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 5.6300 3.2100 2.3400 1.8400 1.3800 1.0000 1.4200 -
P/RPS 3.41 2.86 2.36 2.12 1.80 1.40 1.72 12.07%
  YoY % 19.23% 21.19% 11.32% 17.78% 28.57% -18.60% -
  Horiz. % 198.26% 166.28% 137.21% 123.26% 104.65% 81.40% 100.00%
P/EPS 42.43 27.74 24.40 23.32 23.35 28.49 41.52 0.36%
  YoY % 52.96% 13.69% 4.63% -0.13% -18.04% -31.38% -
  Horiz. % 102.19% 66.81% 58.77% 56.17% 56.24% 68.62% 100.00%
EY 2.36 3.60 4.10 4.29 4.28 3.51 2.41 -0.35%
  YoY % -34.44% -12.20% -4.43% 0.23% 21.94% 45.64% -
  Horiz. % 97.93% 149.38% 170.12% 178.01% 177.59% 145.64% 100.00%
DY 0.00 0.00 2.99 3.26 3.62 0.00 2.11 -
  YoY % 0.00% 0.00% -8.28% -9.94% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 141.71% 154.50% 171.56% 0.00% 100.00%
P/NAPS 1.95 1.25 1.03 0.92 0.77 0.61 0.92 13.32%
  YoY % 56.00% 21.36% 11.96% 19.48% 26.23% -33.70% -
  Horiz. % 211.96% 135.87% 111.96% 100.00% 83.70% 66.30% 100.00%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 17/12/13 19/12/12 15/12/11 15/12/10 16/12/09 17/12/08 18/12/07 -
Price 5.6100 3.0500 2.5100 1.8900 1.3800 1.0200 1.3700 -
P/RPS 3.40 2.71 2.53 2.18 1.80 1.43 1.66 12.68%
  YoY % 25.46% 7.11% 16.06% 21.11% 25.87% -13.86% -
  Horiz. % 204.82% 163.25% 152.41% 131.33% 108.43% 86.14% 100.00%
P/EPS 42.28 26.36 26.17 23.95 23.35 29.06 40.06 0.90%
  YoY % 60.39% 0.73% 9.27% 2.57% -19.65% -27.46% -
  Horiz. % 105.54% 65.80% 65.33% 59.79% 58.29% 72.54% 100.00%
EY 2.37 3.79 3.82 4.17 4.28 3.44 2.50 -0.89%
  YoY % -37.47% -0.79% -8.39% -2.57% 24.42% 37.60% -
  Horiz. % 94.80% 151.60% 152.80% 166.80% 171.20% 137.60% 100.00%
DY 0.00 0.00 2.79 3.17 3.62 0.00 2.19 -
  YoY % 0.00% 0.00% -11.99% -12.43% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 127.40% 144.75% 165.30% 0.00% 100.00%
P/NAPS 1.95 1.19 1.11 0.94 0.77 0.62 0.89 13.95%
  YoY % 63.87% 7.21% 18.09% 22.08% 24.19% -30.34% -
  Horiz. % 219.10% 133.71% 124.72% 105.62% 86.52% 69.66% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers