Highlights

[SCIENTX] YoY TTM Result on 2006-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 21-Mar-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2006
Quarter 31-Jan-2006  [#2]
Profit Trend QoQ -     2.79%    YoY -     33.99%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 594,419 622,065 608,561 560,764 437,418 276,881 227,936 17.31%
  YoY % -4.44% 2.22% 8.52% 28.20% 57.98% 21.47% -
  Horiz. % 260.78% 272.91% 266.99% 246.02% 191.90% 121.47% 100.00%
PBT 50,757 37,496 47,281 40,369 30,765 19,209 8,402 34.92%
  YoY % 35.37% -20.70% 17.12% 31.22% 60.16% 128.62% -
  Horiz. % 604.11% 446.27% 562.74% 480.47% 366.16% 228.62% 100.00%
Tax -3,204 -368 -4,420 -7,444 -11,607 -7,287 -4,856 -6.69%
  YoY % -770.65% 91.67% 40.62% 35.87% -59.28% -50.06% -
  Horiz. % 65.98% 7.58% 91.02% 153.29% 239.02% 150.06% 100.00%
NP 47,553 37,128 42,861 32,925 19,158 11,922 3,546 54.08%
  YoY % 28.08% -13.38% 30.18% 71.86% 60.69% 236.21% -
  Horiz. % 1,341.03% 1,047.04% 1,208.71% 928.51% 540.27% 336.21% 100.00%
NP to SH 45,209 32,150 34,188 25,670 19,158 11,922 3,546 52.78%
  YoY % 40.62% -5.96% 33.18% 33.99% 60.69% 236.21% -
  Horiz. % 1,274.93% 906.66% 964.13% 723.91% 540.27% 336.21% 100.00%
Tax Rate 6.31 % 0.98 % 9.35 % 18.44 % 37.73 % 37.94 % 57.80 % -30.84%
  YoY % 543.88% -89.52% -49.30% -51.13% -0.55% -34.36% -
  Horiz. % 10.92% 1.70% 16.18% 31.90% 65.28% 65.64% 100.00%
Total Cost 546,866 584,937 565,700 527,839 418,260 264,959 224,390 15.99%
  YoY % -6.51% 3.40% 7.17% 26.20% 57.86% 18.08% -
  Horiz. % 243.71% 260.68% 252.11% 235.23% 186.40% 118.08% 100.00%
Net Worth 351,623 287,584 263,363 353,687 248,250 268,994 267,054 4.69%
  YoY % 22.27% 9.20% -25.54% 42.47% -7.71% 0.73% -
  Horiz. % 131.67% 107.69% 98.62% 132.44% 92.96% 100.73% 100.00%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 16,719 5,663 10,747 14,240 0 0 0 -
  YoY % 195.23% -47.31% -24.53% 0.00% 0.00% 0.00% -
  Horiz. % 117.41% 39.77% 75.47% 100.00% - - -
Div Payout % 36.98 % 17.61 % 31.44 % 55.48 % - % - % - % -
  YoY % 109.99% -43.99% -43.33% 0.00% 0.00% 0.00% -
  Horiz. % 66.65% 31.74% 56.67% 100.00% - - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 351,623 287,584 263,363 353,687 248,250 268,994 267,054 4.69%
  YoY % 22.27% 9.20% -25.54% 42.47% -7.71% 0.73% -
  Horiz. % 131.67% 107.69% 98.62% 132.44% 92.96% 100.73% 100.00%
NOSH 215,719 187,963 65,840 61,941 61,907 61,837 61,818 23.13%
  YoY % 14.77% 185.48% 6.29% 0.06% 0.11% 0.03% -
  Horiz. % 348.96% 304.06% 106.51% 100.20% 100.14% 100.03% 100.00%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 8.00 % 5.97 % 7.04 % 5.87 % 4.38 % 4.31 % 1.56 % 31.29%
  YoY % 34.00% -15.20% 19.93% 34.02% 1.62% 176.28% -
  Horiz. % 512.82% 382.69% 451.28% 376.28% 280.77% 276.28% 100.00%
ROE 12.86 % 11.18 % 12.98 % 7.26 % 7.72 % 4.43 % 1.33 % 45.91%
  YoY % 15.03% -13.87% 78.79% -5.96% 74.27% 233.08% -
  Horiz. % 966.92% 840.60% 975.94% 545.86% 580.45% 333.08% 100.00%
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 275.55 330.95 924.29 905.31 706.56 447.75 368.72 -4.73%
  YoY % -16.74% -64.19% 2.10% 28.13% 57.80% 21.43% -
  Horiz. % 74.73% 89.76% 250.68% 245.53% 191.63% 121.43% 100.00%
EPS 20.96 17.10 51.93 41.44 30.95 19.28 5.74 24.07%
  YoY % 22.57% -67.07% 25.31% 33.89% 60.53% 235.89% -
  Horiz. % 365.16% 297.91% 904.70% 721.95% 539.20% 335.89% 100.00%
DPS 7.75 3.00 16.32 23.00 0.00 0.00 0.00 -
  YoY % 158.33% -81.62% -29.04% 0.00% 0.00% 0.00% -
  Horiz. % 33.70% 13.04% 70.96% 100.00% - - -
NAPS 1.6300 1.5300 4.0000 5.7100 4.0100 4.3500 4.3200 -14.98%
  YoY % 6.54% -61.75% -29.95% 42.39% -7.82% 0.69% -
  Horiz. % 37.73% 35.42% 92.59% 132.18% 92.82% 100.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,550,656
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 38.33 40.12 39.25 36.16 28.21 17.86 14.70 17.30%
  YoY % -4.46% 2.22% 8.55% 28.18% 57.95% 21.50% -
  Horiz. % 260.75% 272.93% 267.01% 245.99% 191.90% 121.50% 100.00%
EPS 2.92 2.07 2.20 1.66 1.24 0.77 0.23 52.68%
  YoY % 41.06% -5.91% 32.53% 33.87% 61.04% 234.78% -
  Horiz. % 1,269.57% 900.00% 956.52% 721.74% 539.13% 334.78% 100.00%
DPS 1.08 0.37 0.69 0.92 0.00 0.00 0.00 -
  YoY % 191.89% -46.38% -25.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.39% 40.22% 75.00% 100.00% - - -
NAPS 0.2268 0.1855 0.1698 0.2281 0.1601 0.1735 0.1722 4.69%
  YoY % 22.26% 9.25% -25.56% 42.47% -7.72% 0.75% -
  Horiz. % 131.71% 107.72% 98.61% 132.46% 92.97% 100.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.9700 1.2700 1.1300 0.7000 0.5300 0.5000 0.4100 -
P/RPS 0.35 0.38 0.12 0.08 0.08 0.11 0.11 21.26%
  YoY % -7.89% 216.67% 50.00% 0.00% -27.27% 0.00% -
  Horiz. % 318.18% 345.45% 109.09% 72.73% 72.73% 100.00% 100.00%
P/EPS 4.63 7.43 2.18 1.69 1.71 2.59 7.15 -6.98%
  YoY % -37.69% 240.83% 28.99% -1.17% -33.98% -63.78% -
  Horiz. % 64.76% 103.92% 30.49% 23.64% 23.92% 36.22% 100.00%
EY 21.61 13.47 45.95 59.20 58.39 38.56 13.99 7.51%
  YoY % 60.43% -70.69% -22.38% 1.39% 51.43% 175.63% -
  Horiz. % 154.47% 96.28% 328.45% 423.16% 417.37% 275.63% 100.00%
DY 7.99 2.36 14.45 32.86 0.00 0.00 0.00 -
  YoY % 238.56% -83.67% -56.03% 0.00% 0.00% 0.00% -
  Horiz. % 24.32% 7.18% 43.97% 100.00% - - -
P/NAPS 0.60 0.83 0.28 0.12 0.13 0.11 0.09 37.15%
  YoY % -27.71% 196.43% 133.33% -7.69% 18.18% 22.22% -
  Horiz. % 666.67% 922.22% 311.11% 133.33% 144.44% 122.22% 100.00%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 18/03/09 25/03/08 20/03/07 21/03/06 29/03/05 24/03/04 20/03/03 -
Price 0.8600 1.2400 1.0400 0.7000 0.7600 0.5100 0.3900 -
P/RPS 0.31 0.37 0.11 0.08 0.11 0.11 0.11 18.83%
  YoY % -16.22% 236.36% 37.50% -27.27% 0.00% 0.00% -
  Horiz. % 281.82% 336.36% 100.00% 72.73% 100.00% 100.00% 100.00%
P/EPS 4.10 7.25 2.00 1.69 2.46 2.65 6.80 -8.08%
  YoY % -43.45% 262.50% 18.34% -31.30% -7.17% -61.03% -
  Horiz. % 60.29% 106.62% 29.41% 24.85% 36.18% 38.97% 100.00%
EY 24.37 13.79 49.93 59.20 40.72 37.80 14.71 8.77%
  YoY % 76.72% -72.38% -15.66% 45.38% 7.72% 156.97% -
  Horiz. % 165.67% 93.75% 339.43% 402.45% 276.82% 256.97% 100.00%
DY 9.01 2.42 15.70 32.86 0.00 0.00 0.00 -
  YoY % 272.31% -84.59% -52.22% 0.00% 0.00% 0.00% -
  Horiz. % 27.42% 7.36% 47.78% 100.00% - - -
P/NAPS 0.53 0.81 0.26 0.12 0.19 0.12 0.09 34.35%
  YoY % -34.57% 211.54% 116.67% -36.84% 58.33% 33.33% -
  Horiz. % 588.89% 900.00% 288.89% 133.33% 211.11% 133.33% 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.
 


TOP ARTICLES

1. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Cream cracker maker defends product, complies with standards save malaysia!
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
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS