Highlights

[SCIENTX] YoY TTM Result on 2009-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 18-Mar-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2009
Quarter 31-Jan-2009  [#2]
Profit Trend QoQ -     -7.71%    YoY -     40.62%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 850,763 752,699 572,126 594,419 622,065 608,561 560,764 7.19%
  YoY % 13.03% 31.56% -3.75% -4.44% 2.22% 8.52% -
  Horiz. % 151.71% 134.23% 102.03% 106.00% 110.93% 108.52% 100.00%
PBT 103,959 85,806 56,706 50,757 37,496 47,281 40,369 17.07%
  YoY % 21.16% 51.32% 11.72% 35.37% -20.70% 17.12% -
  Horiz. % 257.52% 212.55% 140.47% 125.73% 92.88% 117.12% 100.00%
Tax -18,883 -13,150 -4,948 -3,204 -368 -4,420 -7,444 16.77%
  YoY % -43.60% -165.76% -54.43% -770.65% 91.67% 40.62% -
  Horiz. % 253.67% 176.65% 66.47% 43.04% 4.94% 59.38% 100.00%
NP 85,076 72,656 51,758 47,553 37,128 42,861 32,925 17.13%
  YoY % 17.09% 40.38% 8.84% 28.08% -13.38% 30.18% -
  Horiz. % 258.39% 220.67% 157.20% 144.43% 112.77% 130.18% 100.00%
NP to SH 81,982 70,733 50,029 45,209 32,150 34,188 25,670 21.34%
  YoY % 15.90% 41.38% 10.66% 40.62% -5.96% 33.18% -
  Horiz. % 319.37% 275.55% 194.89% 176.12% 125.24% 133.18% 100.00%
Tax Rate 18.16 % 15.33 % 8.73 % 6.31 % 0.98 % 9.35 % 18.44 % -0.25%
  YoY % 18.46% 75.60% 38.35% 543.88% -89.52% -49.30% -
  Horiz. % 98.48% 83.13% 47.34% 34.22% 5.31% 50.70% 100.00%
Total Cost 765,687 680,043 520,368 546,866 584,937 565,700 527,839 6.39%
  YoY % 12.59% 30.69% -4.85% -6.51% 3.40% 7.17% -
  Horiz. % 145.06% 128.84% 98.58% 103.60% 110.82% 107.17% 100.00%
Net Worth 494,389 437,068 400,410 351,623 287,584 263,363 353,687 5.74%
  YoY % 13.11% 9.16% 13.87% 22.27% 9.20% -25.54% -
  Horiz. % 139.78% 123.57% 113.21% 99.42% 81.31% 74.46% 100.00%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 25,813 25,853 10,768 16,719 5,663 10,747 14,240 10.42%
  YoY % -0.15% 140.09% -35.59% 195.23% -47.31% -24.53% -
  Horiz. % 181.27% 181.55% 75.62% 117.41% 39.77% 75.47% 100.00%
Div Payout % 31.49 % 36.55 % 21.52 % 36.98 % 17.61 % 31.44 % 55.48 % -9.00%
  YoY % -13.84% 69.84% -41.81% 109.99% -43.99% -43.33% -
  Horiz. % 56.76% 65.88% 38.79% 66.65% 31.74% 56.67% 100.00%
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 494,389 437,068 400,410 351,623 287,584 263,363 353,687 5.74%
  YoY % 13.11% 9.16% 13.87% 22.27% 9.20% -25.54% -
  Horiz. % 139.78% 123.57% 113.21% 99.42% 81.31% 74.46% 100.00%
NOSH 214,952 215,304 215,274 215,719 187,963 65,840 61,941 23.03%
  YoY % -0.16% 0.01% -0.21% 14.77% 185.48% 6.29% -
  Horiz. % 347.02% 347.59% 347.54% 348.26% 303.45% 106.29% 100.00%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 10.00 % 9.65 % 9.05 % 8.00 % 5.97 % 7.04 % 5.87 % 9.28%
  YoY % 3.63% 6.63% 13.13% 34.00% -15.20% 19.93% -
  Horiz. % 170.36% 164.40% 154.17% 136.29% 101.70% 119.93% 100.00%
ROE 16.58 % 16.18 % 12.49 % 12.86 % 11.18 % 12.98 % 7.26 % 14.75%
  YoY % 2.47% 29.54% -2.88% 15.03% -13.87% 78.79% -
  Horiz. % 228.37% 222.87% 172.04% 177.13% 153.99% 178.79% 100.00%
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 395.79 349.60 265.77 275.55 330.95 924.29 905.31 -12.88%
  YoY % 13.21% 31.54% -3.55% -16.74% -64.19% 2.10% -
  Horiz. % 43.72% 38.62% 29.36% 30.44% 36.56% 102.10% 100.00%
EPS 38.14 32.85 23.24 20.96 17.10 51.93 41.44 -1.37%
  YoY % 16.10% 41.35% 10.88% 22.57% -67.07% 25.31% -
  Horiz. % 92.04% 79.27% 56.08% 50.58% 41.26% 125.31% 100.00%
DPS 12.00 12.00 5.00 7.75 3.00 16.32 23.00 -10.27%
  YoY % 0.00% 140.00% -35.48% 158.33% -81.62% -29.04% -
  Horiz. % 52.17% 52.17% 21.74% 33.70% 13.04% 70.96% 100.00%
NAPS 2.3000 2.0300 1.8600 1.6300 1.5300 4.0000 5.7100 -14.06%
  YoY % 13.30% 9.14% 14.11% 6.54% -61.75% -29.95% -
  Horiz. % 40.28% 35.55% 32.57% 28.55% 26.80% 70.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,550,656
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 54.86 48.54 36.90 38.33 40.12 39.25 36.16 7.19%
  YoY % 13.02% 31.54% -3.73% -4.46% 2.22% 8.55% -
  Horiz. % 151.71% 134.24% 102.05% 106.00% 110.95% 108.55% 100.00%
EPS 5.29 4.56 3.23 2.92 2.07 2.20 1.66 21.30%
  YoY % 16.01% 41.18% 10.62% 41.06% -5.91% 32.53% -
  Horiz. % 318.67% 274.70% 194.58% 175.90% 124.70% 132.53% 100.00%
DPS 1.66 1.67 0.69 1.08 0.37 0.69 0.92 10.33%
  YoY % -0.60% 142.03% -36.11% 191.89% -46.38% -25.00% -
  Horiz. % 180.43% 181.52% 75.00% 117.39% 40.22% 75.00% 100.00%
NAPS 0.3188 0.2819 0.2582 0.2268 0.1855 0.1698 0.2281 5.74%
  YoY % 13.09% 9.18% 13.84% 22.26% 9.25% -25.56% -
  Horiz. % 139.76% 123.59% 113.20% 99.43% 81.32% 74.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 2.5300 1.9800 1.3800 0.9700 1.2700 1.1300 0.7000 -
P/RPS 0.64 0.57 0.52 0.35 0.38 0.12 0.08 41.40%
  YoY % 12.28% 9.62% 48.57% -7.89% 216.67% 50.00% -
  Horiz. % 800.00% 712.50% 650.00% 437.50% 475.00% 150.00% 100.00%
P/EPS 6.63 6.03 5.94 4.63 7.43 2.18 1.69 25.57%
  YoY % 9.95% 1.52% 28.29% -37.69% 240.83% 28.99% -
  Horiz. % 392.31% 356.80% 351.48% 273.96% 439.64% 128.99% 100.00%
EY 15.07 16.59 16.84 21.61 13.47 45.95 59.20 -20.38%
  YoY % -9.16% -1.48% -22.07% 60.43% -70.69% -22.38% -
  Horiz. % 25.46% 28.02% 28.45% 36.50% 22.75% 77.62% 100.00%
DY 4.74 6.06 3.62 7.99 2.36 14.45 32.86 -27.57%
  YoY % -21.78% 67.40% -54.69% 238.56% -83.67% -56.03% -
  Horiz. % 14.42% 18.44% 11.02% 24.32% 7.18% 43.97% 100.00%
P/NAPS 1.10 0.98 0.74 0.60 0.83 0.28 0.12 44.64%
  YoY % 12.24% 32.43% 23.33% -27.71% 196.43% 133.33% -
  Horiz. % 916.67% 816.67% 616.67% 500.00% 691.67% 233.33% 100.00%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 21/03/12 15/03/11 25/03/10 18/03/09 25/03/08 20/03/07 21/03/06 -
Price 2.5100 2.6500 1.4300 0.8600 1.2400 1.0400 0.7000 -
P/RPS 0.63 0.76 0.54 0.31 0.37 0.11 0.08 41.03%
  YoY % -17.11% 40.74% 74.19% -16.22% 236.36% 37.50% -
  Horiz. % 787.50% 950.00% 675.00% 387.50% 462.50% 137.50% 100.00%
P/EPS 6.58 8.07 6.15 4.10 7.25 2.00 1.69 25.41%
  YoY % -18.46% 31.22% 50.00% -43.45% 262.50% 18.34% -
  Horiz. % 389.35% 477.51% 363.91% 242.60% 428.99% 118.34% 100.00%
EY 15.20 12.40 16.25 24.37 13.79 49.93 59.20 -20.27%
  YoY % 22.58% -23.69% -33.32% 76.72% -72.38% -15.66% -
  Horiz. % 25.68% 20.95% 27.45% 41.17% 23.29% 84.34% 100.00%
DY 4.78 4.53 3.50 9.01 2.42 15.70 32.86 -27.47%
  YoY % 5.52% 29.43% -61.15% 272.31% -84.59% -52.22% -
  Horiz. % 14.55% 13.79% 10.65% 27.42% 7.36% 47.78% 100.00%
P/NAPS 1.09 1.31 0.77 0.53 0.81 0.26 0.12 44.42%
  YoY % -16.79% 70.13% 45.28% -34.57% 211.54% 116.67% -
  Horiz. % 908.33% 1,091.67% 641.67% 441.67% 675.00% 216.67% 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. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. GLOVES Versus OIL PALMS: What will both be in 6 months, 1 year, 3 years time? The Unfolding Story, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

150  195  490  1475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.805-0.005 
 IMPIANA 0.09+0.015 
 KNM 0.24+0.01 
 SKPRES-WB 0.27-0.005 
 TFP 0.105-0.005 
 VS-WB 0.59+0.01 
 VIS 1.57+0.20 
 MINETEC-PR 0.0050.00 
 KAB 0.405-0.005 
 DESTINI 0.27+0.02 
PARTNERS & BROKERS