Highlights

[SCIENTX] YoY TTM Result on 2010-04-30 [#3]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 23-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 30-Apr-2010  [#3]
Profit Trend QoQ -     13.66%    YoY -     26.69%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 1,083,816 860,211 790,509 637,886 542,572 637,399 619,172 9.77%
  YoY % 25.99% 8.82% 23.93% 17.57% -14.88% 2.94% -
  Horiz. % 175.04% 138.93% 127.67% 103.02% 87.63% 102.94% 100.00%
PBT 132,294 103,588 92,401 64,857 48,670 42,234 45,076 19.64%
  YoY % 27.71% 12.11% 42.47% 33.26% 15.24% -6.30% -
  Horiz. % 293.49% 229.81% 204.99% 143.88% 107.97% 93.70% 100.00%
Tax -25,906 -19,097 -15,851 -6,114 -2,784 -1,264 -2,947 43.61%
  YoY % -35.65% -20.48% -159.26% -119.61% -120.25% 57.11% -
  Horiz. % 879.06% 648.01% 537.87% 207.47% 94.47% 42.89% 100.00%
NP 106,388 84,491 76,550 58,743 45,886 40,970 42,129 16.68%
  YoY % 25.92% 10.37% 30.31% 28.02% 12.00% -2.75% -
  Horiz. % 252.53% 200.55% 181.70% 139.44% 108.92% 97.25% 100.00%
NP to SH 103,406 81,305 74,298 56,863 44,884 35,454 34,557 20.02%
  YoY % 27.18% 9.43% 30.66% 26.69% 26.60% 2.60% -
  Horiz. % 299.23% 235.28% 215.00% 164.55% 129.88% 102.60% 100.00%
Tax Rate 19.58 % 18.44 % 17.15 % 9.43 % 5.72 % 2.99 % 6.54 % 20.03%
  YoY % 6.18% 7.52% 81.87% 64.86% 91.30% -54.28% -
  Horiz. % 299.39% 281.96% 262.23% 144.19% 87.46% 45.72% 100.00%
Total Cost 977,428 775,720 713,959 579,143 496,686 596,429 577,043 9.17%
  YoY % 26.00% 8.65% 23.28% 16.60% -16.72% 3.36% -
  Horiz. % 169.39% 134.43% 123.73% 100.36% 86.07% 103.36% 100.00%
Net Worth 585,107 513,732 458,084 404,958 359,517 302,306 270,057 13.74%
  YoY % 13.89% 12.15% 13.12% 12.64% 18.92% 11.94% -
  Horiz. % 216.66% 190.23% 169.63% 149.95% 133.13% 111.94% 100.00%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 27,956 15,060 30,144 17,230 10,791 11,590 10,747 17.26%
  YoY % 85.63% -50.04% 74.95% 59.66% -6.89% 7.85% -
  Horiz. % 260.13% 140.13% 280.49% 160.32% 100.41% 107.85% 100.00%
Div Payout % 27.04 % 18.52 % 40.57 % 30.30 % 24.04 % 32.69 % 31.10 % -2.30%
  YoY % 46.00% -54.35% 33.89% 26.04% -26.46% 5.11% -
  Horiz. % 86.95% 59.55% 130.45% 97.43% 77.30% 105.11% 100.00%
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 585,107 513,732 458,084 404,958 359,517 302,306 270,057 13.74%
  YoY % 13.89% 12.15% 13.12% 12.64% 18.92% 11.94% -
  Horiz. % 216.66% 190.23% 169.63% 149.95% 133.13% 111.94% 100.00%
NOSH 215,112 214,950 215,063 215,403 215,280 197,586 191,530 1.95%
  YoY % 0.08% -0.05% -0.16% 0.06% 8.96% 3.16% -
  Horiz. % 112.31% 112.23% 112.29% 112.46% 112.40% 103.16% 100.00%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 9.82 % 9.82 % 9.68 % 9.21 % 8.46 % 6.43 % 6.80 % 6.31%
  YoY % 0.00% 1.45% 5.10% 8.87% 31.57% -5.44% -
  Horiz. % 144.41% 144.41% 142.35% 135.44% 124.41% 94.56% 100.00%
ROE 17.67 % 15.83 % 16.22 % 14.04 % 12.48 % 11.73 % 12.80 % 5.52%
  YoY % 11.62% -2.40% 15.53% 12.50% 6.39% -8.36% -
  Horiz. % 138.05% 123.67% 126.72% 109.69% 97.50% 91.64% 100.00%
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 503.84 400.19 367.57 296.14 252.03 322.59 323.28 7.67%
  YoY % 25.90% 8.87% 24.12% 17.50% -21.87% -0.21% -
  Horiz. % 155.85% 123.79% 113.70% 91.60% 77.96% 99.79% 100.00%
EPS 48.07 37.82 34.55 26.40 20.85 17.94 18.04 17.73%
  YoY % 27.10% 9.46% 30.87% 26.62% 16.22% -0.55% -
  Horiz. % 266.46% 209.65% 191.52% 146.34% 115.58% 99.45% 100.00%
DPS 13.00 7.00 14.00 8.00 5.00 5.87 5.61 15.02%
  YoY % 85.71% -50.00% 75.00% 60.00% -14.82% 4.63% -
  Horiz. % 231.73% 124.78% 249.55% 142.60% 89.13% 104.63% 100.00%
NAPS 2.7200 2.3900 2.1300 1.8800 1.6700 1.5300 1.4100 11.56%
  YoY % 13.81% 12.21% 13.30% 12.57% 9.15% 8.51% -
  Horiz. % 192.91% 169.50% 151.06% 133.33% 118.44% 108.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,550,656
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 69.89 55.47 50.98 41.14 34.99 41.11 39.93 9.77%
  YoY % 26.00% 8.81% 23.92% 17.58% -14.89% 2.96% -
  Horiz. % 175.03% 138.92% 127.67% 103.03% 87.63% 102.96% 100.00%
EPS 6.67 5.24 4.79 3.67 2.89 2.29 2.23 20.01%
  YoY % 27.29% 9.39% 30.52% 26.99% 26.20% 2.69% -
  Horiz. % 299.10% 234.98% 214.80% 164.57% 129.60% 102.69% 100.00%
DPS 1.80 0.97 1.94 1.11 0.70 0.75 0.69 17.31%
  YoY % 85.57% -50.00% 74.77% 58.57% -6.67% 8.70% -
  Horiz. % 260.87% 140.58% 281.16% 160.87% 101.45% 108.70% 100.00%
NAPS 0.3773 0.3313 0.2954 0.2612 0.2318 0.1950 0.1742 13.73%
  YoY % 13.88% 12.15% 13.09% 12.68% 18.87% 11.94% -
  Horiz. % 216.59% 190.18% 169.58% 149.94% 133.07% 111.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 3.5800 2.3300 2.5500 1.4500 1.0000 1.2400 1.4600 -
P/RPS 0.71 0.58 0.69 0.49 0.40 0.38 0.45 7.89%
  YoY % 22.41% -15.94% 40.82% 22.50% 5.26% -15.56% -
  Horiz. % 157.78% 128.89% 153.33% 108.89% 88.89% 84.44% 100.00%
P/EPS 7.45 6.16 7.38 5.49 4.80 6.91 8.09 -1.36%
  YoY % 20.94% -16.53% 34.43% 14.37% -30.54% -14.59% -
  Horiz. % 92.09% 76.14% 91.22% 67.86% 59.33% 85.41% 100.00%
EY 13.43 16.23 13.55 18.21 20.85 14.47 12.36 1.39%
  YoY % -17.25% 19.78% -25.59% -12.66% 44.09% 17.07% -
  Horiz. % 108.66% 131.31% 109.63% 147.33% 168.69% 117.07% 100.00%
DY 3.63 3.00 5.49 5.52 5.00 4.73 3.84 -0.93%
  YoY % 21.00% -45.36% -0.54% 10.40% 5.71% 23.18% -
  Horiz. % 94.53% 78.12% 142.97% 143.75% 130.21% 123.18% 100.00%
P/NAPS 1.32 0.97 1.20 0.77 0.60 0.81 1.04 4.05%
  YoY % 36.08% -19.17% 55.84% 28.33% -25.93% -22.12% -
  Horiz. % 126.92% 93.27% 115.38% 74.04% 57.69% 77.88% 100.00%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 25/06/13 26/06/12 21/06/11 23/06/10 16/06/09 24/06/08 27/06/07 -
Price 5.0400 2.4000 2.7000 1.4500 1.1600 1.2400 1.4200 -
P/RPS 1.00 0.60 0.73 0.49 0.46 0.38 0.44 14.65%
  YoY % 66.67% -17.81% 48.98% 6.52% 21.05% -13.64% -
  Horiz. % 227.27% 136.36% 165.91% 111.36% 104.55% 86.36% 100.00%
P/EPS 10.48 6.35 7.82 5.49 5.56 6.91 7.87 4.88%
  YoY % 65.04% -18.80% 42.44% -1.26% -19.54% -12.20% -
  Horiz. % 133.16% 80.69% 99.36% 69.76% 70.65% 87.80% 100.00%
EY 9.54 15.76 12.80 18.21 17.97 14.47 12.71 -4.66%
  YoY % -39.47% 23.12% -29.71% 1.34% 24.19% 13.85% -
  Horiz. % 75.06% 124.00% 100.71% 143.27% 141.38% 113.85% 100.00%
DY 2.58 2.92 5.19 5.52 4.31 4.73 3.95 -6.85%
  YoY % -11.64% -43.74% -5.98% 28.07% -8.88% 19.75% -
  Horiz. % 65.32% 73.92% 131.39% 139.75% 109.11% 119.75% 100.00%
P/NAPS 1.85 1.00 1.27 0.77 0.69 0.81 1.01 10.60%
  YoY % 85.00% -21.26% 64.94% 11.59% -14.81% -19.80% -
  Horiz. % 183.17% 99.01% 125.74% 76.24% 68.32% 80.20% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

297  310  556  1349 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 ATTA-WB 0.205+0.155 
 GIIB-OR 0.0050.00 
 PANTECH-WB 0.105+0.035 
 GFM-WC 0.065+0.015 
 ENCORP 0.32-0.005 
 HEXIND-WA 0.09-0.02 
 FOCUS 0.040.00 
 PASDEC-WA 0.085+0.02 
 GADANG-WB 0.025+0.01 
PARTNERS & BROKERS