[SCIENTX] QoQ Quarter Result on 2015-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 543,896 545,429 550,598 452,498 455,250 462,865 431,071 16.78% QoQ % -0.28% -0.94% 21.68% -0.60% -1.65% 7.38% - Horiz. % 126.17% 126.53% 127.73% 104.97% 105.61% 107.38% 100.00%
PBT 75,791 79,853 80,780 76,996 56,505 47,298 40,163 52.77% QoQ % -5.09% -1.15% 4.91% 36.26% 19.47% 17.77% - Horiz. % 188.71% 198.82% 201.13% 191.71% 140.69% 117.77% 100.00%
Tax -13,160 -13,201 -18,027 -27,155 -12,555 -10,185 -8,971 29.14% QoQ % 0.31% 26.77% 33.61% -116.29% -23.27% -13.53% - Horiz. % 146.69% 147.15% 200.95% 302.70% 139.95% 113.53% 100.00%
NP 62,631 66,652 62,753 49,841 43,950 37,113 31,192 59.23% QoQ % -6.03% 6.21% 25.91% 13.40% 18.42% 18.98% - Horiz. % 200.79% 213.68% 201.18% 159.79% 140.90% 118.98% 100.00%
NP to SH 61,255 64,622 60,853 48,911 42,958 36,054 30,267 60.07% QoQ % -5.21% 6.19% 24.42% 13.86% 19.15% 19.12% - Horiz. % 202.38% 213.51% 201.05% 161.60% 141.93% 119.12% 100.00%
Tax Rate 17.36 % 16.53 % 22.32 % 35.27 % 22.22 % 21.53 % 22.34 % -15.49% QoQ % 5.02% -25.94% -36.72% 58.73% 3.20% -3.63% - Horiz. % 77.71% 73.99% 99.91% 157.88% 99.46% 96.37% 100.00%
Total Cost 481,265 478,777 487,845 402,657 411,300 425,752 399,879 13.16% QoQ % 0.52% -1.86% 21.16% -2.10% -3.39% 6.47% - Horiz. % 120.35% 119.73% 122.00% 100.69% 102.86% 106.47% 100.00%
Net Worth 1,135,703 1,044,624 1,007,440 941,638 851,480 807,717 767,176 29.92% QoQ % 8.72% 3.69% 6.99% 10.59% 5.42% 5.28% - Horiz. % 148.04% 136.16% 131.32% 122.74% 110.99% 105.28% 100.00%
Dividend 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 27,366 - - 29,355 20,327 - - - QoQ % 0.00% 0.00% 0.00% 44.42% 0.00% 0.00% - Horiz. % 134.63% 0.00% 0.00% 144.42% 100.00% - -
Div Payout % 44.68 % - % - % 60.02 % 47.32 % - % - % - QoQ % 0.00% 0.00% 0.00% 26.84% 0.00% 0.00% - Horiz. % 94.42% 0.00% 0.00% 126.84% 100.00% - -
Equity 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 1,135,703 1,044,624 1,007,440 941,638 851,480 807,717 767,176 29.92% QoQ % 8.72% 3.69% 6.99% 10.59% 5.42% 5.28% - Horiz. % 148.04% 136.16% 131.32% 122.74% 110.99% 105.28% 100.00%
NOSH 228,052 226,109 225,883 225,812 225,856 225,619 221,088 2.09% QoQ % 0.86% 0.10% 0.03% -0.02% 0.11% 2.05% - Horiz. % 103.15% 102.27% 102.17% 102.14% 102.16% 102.05% 100.00%
Ratio Analysis 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 11.52 % 12.22 % 11.40 % 11.01 % 9.65 % 8.02 % 7.24 % 36.33% QoQ % -5.73% 7.19% 3.54% 14.09% 20.32% 10.77% - Horiz. % 159.12% 168.78% 157.46% 152.07% 133.29% 110.77% 100.00%
ROE 5.39 % 6.19 % 6.04 % 5.19 % 5.05 % 4.46 % 3.95 % 23.05% QoQ % -12.92% 2.48% 16.38% 2.77% 13.23% 12.91% - Horiz. % 136.46% 156.71% 152.91% 131.39% 127.85% 112.91% 100.00%
Per Share 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 238.50 241.22 243.75 200.39 201.57 205.15 194.98 14.39% QoQ % -1.13% -1.04% 21.64% -0.59% -1.75% 5.22% - Horiz. % 122.32% 123.72% 125.01% 102.77% 103.38% 105.22% 100.00%
EPS 26.86 28.58 26.94 21.66 19.02 15.98 13.69 56.79% QoQ % -6.02% 6.09% 24.38% 13.88% 19.02% 16.73% - Horiz. % 196.20% 208.77% 196.79% 158.22% 138.93% 116.73% 100.00%
DPS 12.00 0.00 0.00 13.00 9.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 44.44% 0.00% 0.00% - Horiz. % 133.33% 0.00% 0.00% 144.44% 100.00% - -
NAPS 4.9800 4.6200 4.4600 4.1700 3.7700 3.5800 3.4700 27.26% QoQ % 7.79% 3.59% 6.95% 10.61% 5.31% 3.17% - Horiz. % 143.52% 133.14% 128.53% 120.17% 108.65% 103.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,551,267 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 35.06 35.16 35.49 29.17 29.35 29.84 27.79 16.77% QoQ % -0.28% -0.93% 21.67% -0.61% -1.64% 7.38% - Horiz. % 126.16% 126.52% 127.71% 104.97% 105.61% 107.38% 100.00%
EPS 3.95 4.17 3.92 3.15 2.77 2.32 1.95 60.16% QoQ % -5.28% 6.38% 24.44% 13.72% 19.40% 18.97% - Horiz. % 202.56% 213.85% 201.03% 161.54% 142.05% 118.97% 100.00%
DPS 1.76 0.00 0.00 1.89 1.31 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 44.27% 0.00% 0.00% - Horiz. % 134.35% 0.00% 0.00% 144.27% 100.00% - -
NAPS 0.7321 0.6734 0.6494 0.6070 0.5489 0.5207 0.4945 29.93% QoQ % 8.72% 3.70% 6.99% 10.58% 5.42% 5.30% - Horiz. % 148.05% 136.18% 131.32% 122.75% 111.00% 105.30% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 12.5000 10.5000 7.6600 7.1000 6.6500 6.6300 7.1500 -
P/RPS 5.24 4.35 3.14 3.54 3.30 3.23 3.67 26.82% QoQ % 20.46% 38.54% -11.30% 7.27% 2.17% -11.99% - Horiz. % 142.78% 118.53% 85.56% 96.46% 89.92% 88.01% 100.00%
P/EPS 46.54 36.74 28.43 32.78 34.96 41.49 52.23 -7.41% QoQ % 26.67% 29.23% -13.27% -6.24% -15.74% -20.56% - Horiz. % 89.11% 70.34% 54.43% 62.76% 66.93% 79.44% 100.00%
EY 2.15 2.72 3.52 3.05 2.86 2.41 1.91 8.22% QoQ % -20.96% -22.73% 15.41% 6.64% 18.67% 26.18% - Horiz. % 112.57% 142.41% 184.29% 159.69% 149.74% 126.18% 100.00%
DY 0.96 0.00 0.00 1.83 1.35 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 35.56% 0.00% 0.00% - Horiz. % 71.11% 0.00% 0.00% 135.56% 100.00% - -
P/NAPS 2.51 2.27 1.72 1.70 1.76 1.85 2.06 14.09% QoQ % 10.57% 31.98% 1.18% -3.41% -4.86% -10.19% - Horiz. % 121.84% 110.19% 83.50% 82.52% 85.44% 89.81% 100.00%
Price Multiplier on Announcement Date 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 01/06/16 22/03/16 17/12/15 29/09/15 29/06/15 23/03/15 17/12/14 -
Price 13.0400 12.9400 9.1500 7.0500 6.7600 6.6200 6.8400 -
P/RPS 5.47 5.36 3.75 3.52 3.35 3.23 3.51 34.45% QoQ % 2.05% 42.93% 6.53% 5.07% 3.72% -7.98% - Horiz. % 155.84% 152.71% 106.84% 100.28% 95.44% 92.02% 100.00%
P/EPS 48.55 45.28 33.96 32.55 35.54 41.43 49.96 -1.89% QoQ % 7.22% 33.33% 4.33% -8.41% -14.22% -17.07% - Horiz. % 97.18% 90.63% 67.97% 65.15% 71.14% 82.93% 100.00%
EY 2.06 2.21 2.94 3.07 2.81 2.41 2.00 1.99% QoQ % -6.79% -24.83% -4.23% 9.25% 16.60% 20.50% - Horiz. % 103.00% 110.50% 147.00% 153.50% 140.50% 120.50% 100.00%
DY 0.92 0.00 0.00 1.84 1.33 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 38.35% 0.00% 0.00% - Horiz. % 69.17% 0.00% 0.00% 138.35% 100.00% - -
P/NAPS 2.62 2.80 2.05 1.69 1.79 1.85 1.97 20.96% QoQ % -6.43% 36.59% 21.30% -5.59% -3.24% -6.09% - Horiz. % 132.99% 142.13% 104.06% 85.79% 90.86% 93.91% 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 FY2015 Announcement.pdf 
