[SCIENTX] QoQ TTM Result on 30-Apr-2009 [#3]

Stock

[SCIENTX] SCIENTEX BERHAD

Announcement Date

16-Jun-2009

Admission Sponsor

Sponsor

Financial Year

31-Jul-2009

Quarter

30-Apr-2009 [#3]

Profit Trend

QoQ- -0.72%

YoY- 26.6%

Quarter Report

SB 2009 3rd Qtr Announcement.pdf

Latest QR

Upcoming QR

SCIENTX's Result

SCIENTX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
TTM Result
Revenue	572,126	521,198	509,731	542,572	594,419	654,122	656,577	-8.74%
YoY %	9.77%	2.25%	-6.05%	-8.72%	-9.13%	-0.37%	-	-
Horiz. %	87.14%	79.38%	77.63%	82.64%	90.53%	99.63%	100.00%	-
PBT	56,706	47,943	42,052	48,670	50,757	57,459	57,615	-1.05%
YoY %	18.28%	14.01%	-13.60%	-4.11%	-11.66%	-0.27%	-	-
Horiz. %	98.42%	83.21%	72.99%	84.47%	88.10%	99.73%	100.00%	-
Tax	-4,948	-3,996	-3,475	-2,784	-3,204	-4,158	-4,389	8.29%
YoY %	-23.82%	-14.99%	-24.82%	13.11%	22.94%	5.26%	-	-
Horiz. %	112.74%	91.05%	79.18%	63.43%	73.00%	94.74%	100.00%	-
NP	51,758	43,947	38,577	45,886	47,553	53,301	53,226	-1.84%
YoY %	17.77%	13.92%	-15.93%	-3.51%	-10.78%	0.14%	-	-
Horiz. %	97.24%	82.57%	72.48%	86.21%	89.34%	100.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,029	42,635	37,459	44,884	45,209	48,988	47,892	2.94%
YoY %	17.34%	13.82%	-16.54%	-0.72%	-7.71%	2.29%	-	-
Horiz. %	104.46%	89.02%	78.22%	93.72%	94.40%	102.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.73%	8.33%	8.26%	5.72%	6.31%	7.24%	7.62%	-
YoY %	4.80%	0.85%	44.41%	-9.35%	-12.85%	-4.99%	-	-
Horiz. %	114.57%	109.32%	108.40%	75.07%	82.81%	95.01%	100.00%	-
Total Cost	520,368	477,251	471,154	496,686	546,866	600,821	603,351	-9.36%
YoY %	9.03%	1.29%	-5.14%	-9.18%	-8.98%	-0.42%	-	-
Horiz. %	86.25%	79.10%	78.09%	82.32%	90.64%	99.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	400,410	387,654	374,973	359,517	351,623	352,856	347,488	9.88%
YoY %	3.29%	3.38%	4.30%	2.25%	-0.35%	1.54%	-	-
Horiz. %	115.23%	111.56%	107.91%	103.46%	101.19%	101.54%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Dividend
Div	10,768	10,768	-	10,791	16,719	16,719	22,382	-38.51%
YoY %	0.00%	0.00%	-	-35.46%	0.00%	-25.30%	-	-
Horiz. %	48.11%	48.11%	-	48.21%	74.70%	74.70%	100.00%	-
Div Payout %	21.52%	25.26%	-	24.04%	36.98%	34.13%	46.74%	-
YoY %	-14.81%	0.00%	-	-34.99%	8.35%	-26.98%	-	-
Horiz. %	46.04%	54.04%	-	51.43%	79.12%	73.02%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Equity
Net Worth	400,410	387,654	374,973	359,517	351,623	352,856	347,488	9.88%
YoY %	3.29%	3.38%	4.30%	2.25%	-0.35%	1.54%	-	-
Horiz. %	115.23%	111.56%	107.91%	103.46%	101.19%	101.54%	100.00%	-
NOSH	215,274	215,363	215,502	215,280	215,719	215,156	215,831	-0.17%
YoY %	-0.04%	-0.06%	0.10%	-0.20%	0.26%	-0.31%	-	-
Horiz. %	99.74%	99.78%	99.85%	99.74%	99.95%	99.69%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Ratio Analysis
NP Margin	9.05%	8.43%	7.57%	8.46%	8.00%	8.15%	8.11%	-
YoY %	7.35%	11.36%	-10.52%	5.75%	-1.84%	0.49%	-	-
Horiz. %	111.59%	103.95%	93.34%	104.32%	98.64%	100.49%	100.00%	-
ROE	12.49%	11.00%	9.99%	12.48%	12.86%	13.88%	13.78%	-
YoY %	13.55%	10.11%	-19.95%	-2.95%	-7.35%	0.73%	-	-
Horiz. %	90.64%	79.83%	72.50%	90.57%	93.32%	100.73%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Per Share
RPS	265.77	242.01	236.53	252.03	275.55	304.02	304.21	-8.58%
YoY %	9.82%	2.32%	-6.15%	-8.54%	-9.36%	-0.06%	-	-
Horiz. %	87.36%	79.55%	77.75%	82.85%	90.58%	99.94%	100.00%	-
EPS	23.24	19.80	17.38	20.85	20.96	22.77	22.19	3.12%
YoY %	17.37%	13.92%	-16.64%	-0.52%	-7.95%	2.61%	-	-
Horiz. %	104.73%	89.23%	78.32%	93.96%	94.46%	102.61%	100.00%	-
DPS	5.00	5.00	0.00	5.00	7.75	7.77	10.37	-38.42%
YoY %	0.00%	0.00%	0.00%	-35.48%	-0.26%	-25.07%	-	-
Horiz. %	48.22%	48.22%	0.00%	48.22%	74.73%	74.93%	100.00%	-
NAPS	1.86	1.80	1.74	1.67	1.63	1.64	1.61	10.07%
YoY %	3.33%	3.45%	4.19%	2.45%	-0.61%	1.86%	-	-
Horiz. %	115.53%	111.80%	108.07%	103.73%	101.24%	101.86%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 215,280
RPS	36.76	33.49	32.75	34.86	38.20	42.03	42.19	-8.75%
YoY %	9.76%	2.26%	-6.05%	-8.74%	-9.11%	-0.38%	-	-
Horiz. %	87.13%	79.38%	77.63%	82.63%	90.54%	99.62%	100.00%	-
EPS	3.21	2.74	2.41	2.88	2.90	3.15	3.08	2.78%
YoY %	17.15%	13.69%	-16.32%	-0.69%	-7.94%	2.27%	-	-
Horiz. %	104.22%	88.96%	78.25%	93.51%	94.16%	102.27%	100.00%	-
DPS	0.69	0.69	0.00	0.69	1.07	1.07	1.44	-38.68%
YoY %	0.00%	0.00%	0.00%	-35.51%	0.00%	-25.69%	-	-
Horiz. %	47.92%	47.92%	0.00%	47.92%	74.31%	74.31%	100.00%	-
NAPS	0.2573	0.2491	0.2409	0.231	0.2259	0.2267	0.2233	9.88%
YoY %	3.29%	3.40%	4.29%	2.26%	-0.35%	1.52%	-	-
Horiz. %	115.23%	111.55%	107.88%	103.45%	101.16%	101.52%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/10	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	-
Price	1.38	1.38	1.20	1.00	0.97	1.00	1.25	-
P/RPS	0.52	0.57	0.51	0.40	0.35	0.33	0.41	17.11%
YoY %	-8.77%	11.76%	27.50%	14.29%	6.06%	-19.51%	-	-
Horiz. %	126.83%	139.02%	124.39%	97.56%	85.37%	80.49%	100.00%	-
P/EPS	5.94	6.97	6.90	4.80	4.63	4.39	5.63	3.62%
YoY %	-14.78%	1.01%	43.75%	3.67%	5.47%	-22.02%	-	-
Horiz. %	105.51%	123.80%	122.56%	85.26%	82.24%	77.98%	100.00%	-
EY	16.84	14.35	14.49	20.85	21.61	22.77	17.75	-3.43%
YoY %	17.35%	-0.97%	-30.50%	-3.52%	-5.09%	28.28%	-	-
Horiz. %	94.87%	80.85%	81.63%	117.46%	121.75%	128.28%	100.00%	-
DY	3.62	3.62	0.00	5.00	7.99	7.77	8.30	-42.40%
YoY %	0.00%	0.00%	0.00%	-37.42%	2.83%	-6.39%	-	-
Horiz. %	43.61%	43.61%	0.00%	60.24%	96.27%	93.61%	100.00%	-
P/NAPS	0.74	0.77	0.69	0.60	0.60	0.61	0.78	-3.43%
YoY %	-3.90%	11.59%	15.00%	0.00%	-1.64%	-21.79%	-	-
Horiz. %	94.87%	98.72%	88.46%	76.92%	76.92%	78.21%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Announcement Date
Date	25/03/10	16/12/09	30/09/09	16/06/09	18/03/09	17/12/08	24/09/08	-
Price	1.43	1.38	1.28	1.16	0.86	1.02	1.13	-
P/RPS	0.54	0.57	0.54	0.46	0.31	0.34	0.37	28.57%
YoY %	-5.26%	5.56%	17.39%	48.39%	-8.82%	-8.11%	-	-
Horiz. %	145.95%	154.05%	145.95%	124.32%	83.78%	91.89%	100.00%	-
P/EPS	6.15	6.97	7.36	5.56	4.10	4.48	5.09	13.40%
YoY %	-11.76%	-5.30%	32.37%	35.61%	-8.48%	-11.98%	-	-
Horiz. %	120.83%	136.94%	144.60%	109.23%	80.55%	88.02%	100.00%	-
EY	16.25	14.35	13.58	17.97	24.37	22.32	19.64	-11.83%
YoY %	13.24%	5.67%	-24.43%	-26.26%	9.18%	13.65%	-	-
Horiz. %	82.74%	73.07%	69.14%	91.50%	124.08%	113.65%	100.00%	-
DY	3.50	3.62	0.00	4.31	9.01	7.62	9.18	-47.32%
YoY %	-3.31%	0.00%	0.00%	-52.16%	18.24%	-16.99%	-	-
Horiz. %	38.13%	39.43%	0.00%	46.95%	98.15%	83.01%	100.00%	-
P/NAPS	0.77	0.77	0.74	0.69	0.53	0.62	0.70	6.54%
YoY %	0.00%	4.05%	7.25%	30.19%	-14.52%	-11.43%	-	-
Horiz. %	110.00%	110.00%	105.71%	98.57%	75.71%	88.57%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos