[SCIENTX] QoQ Quarter Result on 2014-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 455,250 462,865 431,071 415,401 426,770 383,490 364,811 15.96% QoQ % -1.65% 7.38% 3.77% -2.66% 11.29% 5.12% - Horiz. % 124.79% 126.88% 118.16% 113.87% 116.98% 105.12% 100.00%
PBT 56,505 47,298 40,163 56,014 48,077 44,400 37,776 30.89% QoQ % 19.47% 17.77% -28.30% 16.51% 8.28% 17.53% - Horiz. % 149.58% 125.21% 106.32% 148.28% 127.27% 117.53% 100.00%
Tax -12,555 -10,185 -8,971 -6,186 -10,912 -9,727 -7,941 35.83% QoQ % -23.27% -13.53% -45.02% 43.31% -12.18% -22.49% - Horiz. % 158.10% 128.26% 112.97% 77.90% 137.41% 122.49% 100.00%
NP 43,950 37,113 31,192 49,828 37,165 34,673 29,835 29.56% QoQ % 18.42% 18.98% -37.40% 34.07% 7.19% 16.22% - Horiz. % 147.31% 124.39% 104.55% 167.01% 124.57% 116.22% 100.00%
NP to SH 42,958 36,054 30,267 48,846 36,341 33,920 29,343 29.02% QoQ % 19.15% 19.12% -38.04% 34.41% 7.14% 15.60% - Horiz. % 146.40% 122.87% 103.15% 166.47% 123.85% 115.60% 100.00%
Tax Rate 22.22 % 21.53 % 22.34 % 11.04 % 22.70 % 21.91 % 21.02 % 3.78% QoQ % 3.20% -3.63% 102.36% -51.37% 3.61% 4.23% - Horiz. % 105.71% 102.43% 106.28% 52.52% 107.99% 104.23% 100.00%
Total Cost 411,300 425,752 399,879 365,573 389,605 348,817 334,976 14.71% QoQ % -3.39% 6.47% 9.38% -6.17% 11.69% 4.13% - Horiz. % 122.78% 127.10% 119.38% 109.13% 116.31% 104.13% 100.00%
Net Worth 851,480 807,717 767,176 712,015 685,679 650,096 636,833 21.43% QoQ % 5.42% 5.28% 7.75% 3.84% 5.47% 2.08% - Horiz. % 133.71% 126.83% 120.47% 111.81% 107.67% 102.08% 100.00%
Dividend 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 20,327 - - 28,745 17,694 - - - QoQ % 0.00% 0.00% 0.00% 62.45% 0.00% 0.00% - Horiz. % 114.88% 0.00% 0.00% 162.45% 100.00% - -
Div Payout % 47.32 % - % - % 58.85 % 48.69 % - % - % - QoQ % 0.00% 0.00% 0.00% 20.87% 0.00% 0.00% - Horiz. % 97.19% 0.00% 0.00% 120.87% 100.00% - -
Equity 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 851,480 807,717 767,176 712,015 685,679 650,096 636,833 21.43% QoQ % 5.42% 5.28% 7.75% 3.84% 5.47% 2.08% - Horiz. % 133.71% 126.83% 120.47% 111.81% 107.67% 102.08% 100.00%
NOSH 225,856 225,619 221,088 221,122 221,186 221,121 221,122 1.43% QoQ % 0.11% 2.05% -0.02% -0.03% 0.03% -0.00% - Horiz. % 102.14% 102.03% 99.98% 100.00% 100.03% 100.00% 100.00%
Ratio Analysis 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 9.65 % 8.02 % 7.24 % 12.00 % 8.71 % 9.04 % 8.18 % 11.68% QoQ % 20.32% 10.77% -39.67% 37.77% -3.65% 10.51% - Horiz. % 117.97% 98.04% 88.51% 146.70% 106.48% 110.51% 100.00%
ROE 5.05 % 4.46 % 3.95 % 6.86 % 5.30 % 5.22 % 4.61 % 6.28% QoQ % 13.23% 12.91% -42.42% 29.43% 1.53% 13.23% - Horiz. % 109.54% 96.75% 85.68% 148.81% 114.97% 113.23% 100.00%
Per Share 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 201.57 205.15 194.98 187.86 192.95 173.43 164.98 14.33% QoQ % -1.75% 5.22% 3.79% -2.64% 11.26% 5.12% - Horiz. % 122.18% 124.35% 118.18% 113.87% 116.95% 105.12% 100.00%
EPS 19.02 15.98 13.69 22.09 16.43 15.34 13.27 27.21% QoQ % 19.02% 16.73% -38.03% 34.45% 7.11% 15.60% - Horiz. % 143.33% 120.42% 103.17% 166.47% 123.81% 115.60% 100.00%
DPS 9.00 0.00 0.00 13.00 8.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 62.50% 0.00% 0.00% - Horiz. % 112.50% 0.00% 0.00% 162.50% 100.00% - -
NAPS 3.7700 3.5800 3.4700 3.2200 3.1000 2.9400 2.8800 19.72% QoQ % 5.31% 3.17% 7.76% 3.87% 5.44% 2.08% - Horiz. % 130.90% 124.31% 120.49% 111.81% 107.64% 102.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,551,267 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 29.35 29.84 27.79 26.78 27.51 24.72 23.52 15.96% QoQ % -1.64% 7.38% 3.77% -2.65% 11.29% 5.10% - Horiz. % 124.79% 126.87% 118.15% 113.86% 116.96% 105.10% 100.00%
EPS 2.77 2.32 1.95 3.15 2.34 2.19 1.89 29.12% QoQ % 19.40% 18.97% -38.10% 34.62% 6.85% 15.87% - Horiz. % 146.56% 122.75% 103.17% 166.67% 123.81% 115.87% 100.00%
DPS 1.31 0.00 0.00 1.85 1.14 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 62.28% 0.00% 0.00% - Horiz. % 114.91% 0.00% 0.00% 162.28% 100.00% - -
NAPS 0.5489 0.5207 0.4945 0.4590 0.4420 0.4191 0.4105 21.44% QoQ % 5.42% 5.30% 7.73% 3.85% 5.46% 2.10% - Horiz. % 133.71% 126.85% 120.46% 111.81% 107.67% 102.10% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 6.6500 6.6300 7.1500 5.6900 5.8000 5.0000 5.6300 -
P/RPS 3.30 3.23 3.67 3.03 3.01 2.88 3.41 -2.17% QoQ % 2.17% -11.99% 21.12% 0.66% 4.51% -15.54% - Horiz. % 96.77% 94.72% 107.62% 88.86% 88.27% 84.46% 100.00%
P/EPS 34.96 41.49 52.23 25.76 35.30 32.59 42.43 -12.14% QoQ % -15.74% -20.56% 102.76% -27.03% 8.32% -23.19% - Horiz. % 82.39% 97.78% 123.10% 60.71% 83.20% 76.81% 100.00%
EY 2.86 2.41 1.91 3.88 2.83 3.07 2.36 13.71% QoQ % 18.67% 26.18% -50.77% 37.10% -7.82% 30.08% - Horiz. % 121.19% 102.12% 80.93% 164.41% 119.92% 130.08% 100.00%
DY 1.35 0.00 0.00 2.28 1.38 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 65.22% 0.00% 0.00% - Horiz. % 97.83% 0.00% 0.00% 165.22% 100.00% - -
P/NAPS 1.76 1.85 2.06 1.77 1.87 1.70 1.95 -6.62% QoQ % -4.86% -10.19% 16.38% -5.35% 10.00% -12.82% - Horiz. % 90.26% 94.87% 105.64% 90.77% 95.90% 87.18% 100.00%
Price Multiplier on Announcement Date 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 29/06/15 23/03/15 17/12/14 24/09/14 19/06/14 20/03/14 17/12/13 -
Price 6.7600 6.6200 6.8400 6.9500 5.8100 5.9200 5.6100 -
P/RPS 3.35 3.23 3.51 3.70 3.01 3.41 3.40 -0.99% QoQ % 3.72% -7.98% -5.14% 22.92% -11.73% 0.29% - Horiz. % 98.53% 95.00% 103.24% 108.82% 88.53% 100.29% 100.00%
P/EPS 35.54 41.43 49.96 31.46 35.36 38.59 42.28 -10.96% QoQ % -14.22% -17.07% 58.80% -11.03% -8.37% -8.73% - Horiz. % 84.06% 97.99% 118.16% 74.41% 83.63% 91.27% 100.00%
EY 2.81 2.41 2.00 3.18 2.83 2.59 2.37 12.06% QoQ % 16.60% 20.50% -37.11% 12.37% 9.27% 9.28% - Horiz. % 118.57% 101.69% 84.39% 134.18% 119.41% 109.28% 100.00%
DY 1.33 0.00 0.00 1.87 1.38 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 35.51% 0.00% 0.00% - Horiz. % 96.38% 0.00% 0.00% 135.51% 100.00% - -
P/NAPS 1.79 1.85 1.97 2.16 1.87 2.01 1.95 -5.56% QoQ % -3.24% -6.09% -8.80% 15.51% -6.97% 3.08% - Horiz. % 91.79% 94.87% 101.03% 110.77% 95.90% 103.08% 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.
Comment
SB Q4 FY2014 Announcement.pdf 
