Highlights

[SCIENTX] YoY TTM Result on 2009-04-30 [#3]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 16-Jun-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2009
Quarter 30-Apr-2009  [#3]
Profit Trend QoQ -     -0.72%    YoY -     26.60%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 860,211 790,509 637,886 542,572 637,399 619,172 564,519 7.27%
  YoY % 8.82% 23.93% 17.57% -14.88% 2.94% 9.68% -
  Horiz. % 152.38% 140.03% 113.00% 96.11% 112.91% 109.68% 100.00%
PBT 103,588 92,401 64,857 48,670 42,234 45,076 42,607 15.94%
  YoY % 12.11% 42.47% 33.26% 15.24% -6.30% 5.79% -
  Horiz. % 243.12% 216.87% 152.22% 114.23% 99.12% 105.79% 100.00%
Tax -19,097 -15,851 -6,114 -2,784 -1,264 -2,947 -5,947 21.44%
  YoY % -20.48% -159.26% -119.61% -120.25% 57.11% 50.45% -
  Horiz. % 321.12% 266.54% 102.81% 46.81% 21.25% 49.55% 100.00%
NP 84,491 76,550 58,743 45,886 40,970 42,129 36,660 14.92%
  YoY % 10.37% 30.31% 28.02% 12.00% -2.75% 14.92% -
  Horiz. % 230.47% 208.81% 160.24% 125.17% 111.76% 114.92% 100.00%
NP to SH 81,305 74,298 56,863 44,884 35,454 34,557 27,230 19.98%
  YoY % 9.43% 30.66% 26.69% 26.60% 2.60% 26.91% -
  Horiz. % 298.59% 272.85% 208.82% 164.83% 130.20% 126.91% 100.00%
Tax Rate 18.44 % 17.15 % 9.43 % 5.72 % 2.99 % 6.54 % 13.96 % 4.74%
  YoY % 7.52% 81.87% 64.86% 91.30% -54.28% -53.15% -
  Horiz. % 132.09% 122.85% 67.55% 40.97% 21.42% 46.85% 100.00%
Total Cost 775,720 713,959 579,143 496,686 596,429 577,043 527,859 6.62%
  YoY % 8.65% 23.28% 16.60% -16.72% 3.36% 9.32% -
  Horiz. % 146.96% 135.26% 109.72% 94.09% 112.99% 109.32% 100.00%
Net Worth 513,732 458,084 404,958 359,517 302,306 270,057 251,315 12.64%
  YoY % 12.15% 13.12% 12.64% 18.92% 11.94% 7.46% -
  Horiz. % 204.42% 182.28% 161.14% 143.05% 120.29% 107.46% 100.00%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 15,060 30,144 17,230 10,791 11,590 10,747 9,908 7.22%
  YoY % -50.04% 74.95% 59.66% -6.89% 7.85% 8.47% -
  Horiz. % 152.00% 304.23% 173.90% 108.91% 116.98% 108.47% 100.00%
Div Payout % 18.52 % 40.57 % 30.30 % 24.04 % 32.69 % 31.10 % 36.39 % -10.64%
  YoY % -54.35% 33.89% 26.04% -26.46% 5.11% -14.54% -
  Horiz. % 50.89% 111.49% 83.26% 66.06% 89.83% 85.46% 100.00%
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 513,732 458,084 404,958 359,517 302,306 270,057 251,315 12.64%
  YoY % 12.15% 13.12% 12.64% 18.92% 11.94% 7.46% -
  Horiz. % 204.42% 182.28% 161.14% 143.05% 120.29% 107.46% 100.00%
NOSH 214,950 215,063 215,403 215,280 197,586 191,530 62,828 22.73%
  YoY % -0.05% -0.16% 0.06% 8.96% 3.16% 204.84% -
  Horiz. % 342.12% 342.30% 342.84% 342.65% 314.48% 304.84% 100.00%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 9.82 % 9.68 % 9.21 % 8.46 % 6.43 % 6.80 % 6.49 % 7.14%
  YoY % 1.45% 5.10% 8.87% 31.57% -5.44% 4.78% -
  Horiz. % 151.31% 149.15% 141.91% 130.35% 99.08% 104.78% 100.00%
ROE 15.83 % 16.22 % 14.04 % 12.48 % 11.73 % 12.80 % 10.84 % 6.51%
  YoY % -2.40% 15.53% 12.50% 6.39% -8.36% 18.08% -
  Horiz. % 146.03% 149.63% 129.52% 115.13% 108.21% 118.08% 100.00%
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 400.19 367.57 296.14 252.03 322.59 323.28 898.50 -12.60%
  YoY % 8.87% 24.12% 17.50% -21.87% -0.21% -64.02% -
  Horiz. % 44.54% 40.91% 32.96% 28.05% 35.90% 35.98% 100.00%
EPS 37.82 34.55 26.40 20.85 17.94 18.04 43.34 -2.24%
  YoY % 9.46% 30.87% 26.62% 16.22% -0.55% -58.38% -
  Horiz. % 87.26% 79.72% 60.91% 48.11% 41.39% 41.62% 100.00%
DPS 7.00 14.00 8.00 5.00 5.87 5.61 16.00 -12.86%
  YoY % -50.00% 75.00% 60.00% -14.82% 4.63% -64.94% -
  Horiz. % 43.75% 87.50% 50.00% 31.25% 36.69% 35.06% 100.00%
NAPS 2.3900 2.1300 1.8800 1.6700 1.5300 1.4100 4.0000 -8.22%
  YoY % 12.21% 13.30% 12.57% 9.15% 8.51% -64.75% -
  Horiz. % 59.75% 53.25% 47.00% 41.75% 38.25% 35.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 166.75 153.24 123.65 105.17 123.56 120.02 109.43 7.27%
  YoY % 8.82% 23.93% 17.57% -14.88% 2.95% 9.68% -
  Horiz. % 152.38% 140.03% 112.99% 96.11% 112.91% 109.68% 100.00%
EPS 15.76 14.40 11.02 8.70 6.87 6.70 5.28 19.97%
  YoY % 9.44% 30.67% 26.67% 26.64% 2.54% 26.89% -
  Horiz. % 298.48% 272.73% 208.71% 164.77% 130.11% 126.89% 100.00%
DPS 2.92 5.84 3.34 2.09 2.25 2.08 1.92 7.23%
  YoY % -50.00% 74.85% 59.81% -7.11% 8.17% 8.33% -
  Horiz. % 152.08% 304.17% 173.96% 108.85% 117.19% 108.33% 100.00%
NAPS 0.9958 0.8880 0.7850 0.6969 0.5860 0.5235 0.4872 12.64%
  YoY % 12.14% 13.12% 12.64% 18.92% 11.94% 7.45% -
  Horiz. % 204.39% 182.27% 161.12% 143.04% 120.28% 107.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 2.3300 2.5500 1.4500 1.0000 1.2400 1.4600 0.7200 -
P/RPS 0.58 0.69 0.49 0.40 0.38 0.45 0.08 39.08%
  YoY % -15.94% 40.82% 22.50% 5.26% -15.56% 462.50% -
  Horiz. % 725.00% 862.50% 612.50% 500.00% 475.00% 562.50% 100.00%
P/EPS 6.16 7.38 5.49 4.80 6.91 8.09 1.66 24.40%
  YoY % -16.53% 34.43% 14.37% -30.54% -14.59% 387.35% -
  Horiz. % 371.08% 444.58% 330.72% 289.16% 416.27% 487.35% 100.00%
EY 16.23 13.55 18.21 20.85 14.47 12.36 60.19 -19.61%
  YoY % 19.78% -25.59% -12.66% 44.09% 17.07% -79.47% -
  Horiz. % 26.96% 22.51% 30.25% 34.64% 24.04% 20.53% 100.00%
DY 3.00 5.49 5.52 5.00 4.73 3.84 22.22 -28.35%
  YoY % -45.36% -0.54% 10.40% 5.71% 23.18% -82.72% -
  Horiz. % 13.50% 24.71% 24.84% 22.50% 21.29% 17.28% 100.00%
P/NAPS 0.97 1.20 0.77 0.60 0.81 1.04 0.18 32.37%
  YoY % -19.17% 55.84% 28.33% -25.93% -22.12% 477.78% -
  Horiz. % 538.89% 666.67% 427.78% 333.33% 450.00% 577.78% 100.00%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 26/06/12 21/06/11 23/06/10 16/06/09 24/06/08 27/06/07 29/06/06 -
Price 2.4000 2.7000 1.4500 1.1600 1.2400 1.4200 0.7000 -
P/RPS 0.60 0.73 0.49 0.46 0.38 0.44 0.08 39.87%
  YoY % -17.81% 48.98% 6.52% 21.05% -13.64% 450.00% -
  Horiz. % 750.00% 912.50% 612.50% 575.00% 475.00% 550.00% 100.00%
P/EPS 6.35 7.82 5.49 5.56 6.91 7.87 1.62 25.54%
  YoY % -18.80% 42.44% -1.26% -19.54% -12.20% 385.80% -
  Horiz. % 391.98% 482.72% 338.89% 343.21% 426.54% 485.80% 100.00%
EY 15.76 12.80 18.21 17.97 14.47 12.71 61.91 -20.37%
  YoY % 23.12% -29.71% 1.34% 24.19% 13.85% -79.47% -
  Horiz. % 25.46% 20.68% 29.41% 29.03% 23.37% 20.53% 100.00%
DY 2.92 5.19 5.52 4.31 4.73 3.95 22.86 -29.01%
  YoY % -43.74% -5.98% 28.07% -8.88% 19.75% -82.72% -
  Horiz. % 12.77% 22.70% 24.15% 18.85% 20.69% 17.28% 100.00%
P/NAPS 1.00 1.27 0.77 0.69 0.81 1.01 0.18 33.05%
  YoY % -21.26% 64.94% 11.59% -14.81% -19.80% 461.11% -
  Horiz. % 555.56% 705.56% 427.78% 383.33% 450.00% 561.11% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

486  297  578  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.02+0.005 
 ANZO 0.23+0.05 
 TRIVE 0.015+0.005 
 IRIS 0.22+0.015 
 DGB 0.035+0.005 
 VIVOCOM 0.045+0.01 
 XDL 0.06+0.005 
 PDZ 0.08+0.01 
 KNM 0.2150.00 
 SANICHI 0.095+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
4. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
5. Investors' ego is the most common mistake - Koon Yew Yin Koon Yew Yin's Blog
6. Top Glove, Kossan, Supermax and Hartalega scale new heights on anticipation of even greater demand for rubber gloves gloveharicut
7. Serba Dinamik Holdings Berhad (5279.KL, 5th July 2020) The Bull Capital
8. TYYAP- JAKS: Investors Must Know Secrets Construction Sector 建筑业- TYYAP
Partners & Brokers