[SCIENTX] QoQ Quarter Result on 2016-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 646,065 636,154 586,248 534,684 561,057 543,896 545,429 11.96% QoQ % 1.56% 8.51% 9.64% -4.70% 3.16% -0.28% - Horiz. % 118.45% 116.63% 107.48% 98.03% 102.87% 99.72% 100.00%
PBT 84,283 85,440 81,832 66,413 69,908 75,791 79,853 3.67% QoQ % -1.35% 4.41% 23.22% -5.00% -7.76% -5.09% - Horiz. % 105.55% 107.00% 102.48% 83.17% 87.55% 94.91% 100.00%
Tax -11,069 -18,019 -15,513 -13,426 -15,377 -13,160 -13,201 -11.09% QoQ % 38.57% -16.15% -15.54% 12.69% -16.85% 0.31% - Horiz. % 83.85% 136.50% 117.51% 101.70% 116.48% 99.69% 100.00%
NP 73,214 67,421 66,319 52,987 54,531 62,631 66,652 6.47% QoQ % 8.59% 1.66% 25.16% -2.83% -12.93% -6.03% - Horiz. % 109.85% 101.15% 99.50% 79.50% 81.81% 93.97% 100.00%
NP to SH 72,127 66,497 65,192 52,057 54,135 61,255 64,622 7.61% QoQ % 8.47% 2.00% 25.23% -3.84% -11.62% -5.21% - Horiz. % 111.61% 102.90% 100.88% 80.56% 83.77% 94.79% 100.00%
Tax Rate 13.13 % 21.09 % 18.96 % 20.22 % 22.00 % 17.36 % 16.53 % -14.24% QoQ % -37.74% 11.23% -6.23% -8.09% 26.73% 5.02% - Horiz. % 79.43% 127.59% 114.70% 122.32% 133.09% 105.02% 100.00%
Total Cost 572,851 568,733 519,929 481,697 506,526 481,265 478,777 12.72% QoQ % 0.72% 9.39% 7.94% -4.90% 5.25% 0.52% - Horiz. % 119.65% 118.79% 108.60% 100.61% 105.80% 100.52% 100.00%
Net Worth 1,527,344 1,340,141 1,272,444 1,227,846 1,175,148 1,135,703 1,044,624 28.85% QoQ % 13.97% 5.32% 3.63% 4.48% 3.47% 8.72% - Horiz. % 146.21% 128.29% 121.81% 117.54% 112.49% 108.72% 100.00%
Dividend 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 48,029 27,823 - - 22,997 27,366 - - QoQ % 72.63% 0.00% 0.00% 0.00% -15.97% 0.00% - Horiz. % 175.51% 101.67% 0.00% 0.00% 84.03% 100.00% -
Div Payout % 66.59 % 41.84 % - % - % 42.48 % 44.68 % - % - QoQ % 59.15% 0.00% 0.00% 0.00% -4.92% 0.00% - Horiz. % 149.04% 93.64% 0.00% 0.00% 95.08% 100.00% -
Equity 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 1,527,344 1,340,141 1,272,444 1,227,846 1,175,148 1,135,703 1,044,624 28.85% QoQ % 13.97% 5.32% 3.63% 4.48% 3.47% 8.72% - Horiz. % 146.21% 128.29% 121.81% 117.54% 112.49% 108.72% 100.00%
NOSH 480,297 463,716 462,707 459,867 229,970 228,052 226,109 65.32% QoQ % 3.58% 0.22% 0.62% 99.97% 0.84% 0.86% - Horiz. % 212.42% 205.09% 204.64% 203.38% 101.71% 100.86% 100.00%
Ratio Analysis 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 11.33 % 10.60 % 11.31 % 9.91 % 9.72 % 11.52 % 12.22 % -4.92% QoQ % 6.89% -6.28% 14.13% 1.95% -15.63% -5.73% - Horiz. % 92.72% 86.74% 92.55% 81.10% 79.54% 94.27% 100.00%
ROE 4.72 % 4.96 % 5.12 % 4.24 % 4.61 % 5.39 % 6.19 % -16.55% QoQ % -4.84% -3.12% 20.75% -8.03% -14.47% -12.92% - Horiz. % 76.25% 80.13% 82.71% 68.50% 74.47% 87.08% 100.00%
Per Share 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 134.51 137.19 126.70 116.27 243.97 238.50 241.22 -32.28% QoQ % -1.95% 8.28% 8.97% -52.34% 2.29% -1.13% - Horiz. % 55.76% 56.87% 52.52% 48.20% 101.14% 98.87% 100.00%
EPS 15.02 14.34 14.09 11.32 23.54 26.86 28.58 -34.90% QoQ % 4.74% 1.77% 24.47% -51.91% -12.36% -6.02% - Horiz. % 52.55% 50.17% 49.30% 39.61% 82.37% 93.98% 100.00%
DPS 10.00 6.00 0.00 0.00 10.00 12.00 0.00 - QoQ % 66.67% 0.00% 0.00% 0.00% -16.67% 0.00% - Horiz. % 83.33% 50.00% 0.00% 0.00% 83.33% 100.00% -
NAPS 3.1800 2.8900 2.7500 2.6700 5.1100 4.9800 4.6200 -22.06% QoQ % 10.03% 5.09% 3.00% -47.75% 2.61% 7.79% - Horiz. % 68.83% 62.55% 59.52% 57.79% 110.61% 107.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,551,267 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 41.65 41.01 37.79 34.47 36.17 35.06 35.16 11.97% QoQ % 1.56% 8.52% 9.63% -4.70% 3.17% -0.28% - Horiz. % 118.46% 116.64% 107.48% 98.04% 102.87% 99.72% 100.00%
EPS 4.65 4.29 4.20 3.36 3.49 3.95 4.17 7.54% QoQ % 8.39% 2.14% 25.00% -3.72% -11.65% -5.28% - Horiz. % 111.51% 102.88% 100.72% 80.58% 83.69% 94.72% 100.00%
DPS 3.10 1.79 0.00 0.00 1.48 1.76 0.00 - QoQ % 73.18% 0.00% 0.00% 0.00% -15.91% 0.00% - Horiz. % 176.14% 101.70% 0.00% 0.00% 84.09% 100.00% -
NAPS 0.9846 0.8639 0.8203 0.7915 0.7575 0.7321 0.6734 28.85% QoQ % 13.97% 5.32% 3.64% 4.49% 3.47% 8.72% - Horiz. % 146.21% 128.29% 121.81% 117.54% 112.49% 108.72% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 8.6600 8.2900 6.9900 6.5200 12.7000 12.5000 10.5000 -
P/RPS 6.44 6.04 5.52 5.61 5.21 5.24 4.35 29.93% QoQ % 6.62% 9.42% -1.60% 7.68% -0.57% 20.46% - Horiz. % 148.05% 138.85% 126.90% 128.97% 119.77% 120.46% 100.00%
P/EPS 57.67 57.81 49.61 57.60 53.95 46.54 36.74 35.10% QoQ % -0.24% 16.53% -13.87% 6.77% 15.92% 26.67% - Horiz. % 156.97% 157.35% 135.03% 156.78% 146.84% 126.67% 100.00%
EY 1.73 1.73 2.02 1.74 1.85 2.15 2.72 -26.06% QoQ % 0.00% -14.36% 16.09% -5.95% -13.95% -20.96% - Horiz. % 63.60% 63.60% 74.26% 63.97% 68.01% 79.04% 100.00%
DY 1.15 0.72 0.00 0.00 0.79 0.96 0.00 - QoQ % 59.72% 0.00% 0.00% 0.00% -17.71% 0.00% - Horiz. % 119.79% 75.00% 0.00% 0.00% 82.29% 100.00% -
P/NAPS 2.72 2.87 2.54 2.44 2.49 2.51 2.27 12.83% QoQ % -5.23% 12.99% 4.10% -2.01% -0.80% 10.57% - Horiz. % 119.82% 126.43% 111.89% 107.49% 109.69% 110.57% 100.00%
Price Multiplier on Announcement Date 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 19/09/17 20/06/17 22/03/17 15/12/16 26/09/16 01/06/16 22/03/16 -
Price 8.6000 8.3700 7.2500 6.9100 6.3000 13.0400 12.9400 -
P/RPS 6.39 6.10 5.72 5.94 2.58 5.47 5.36 12.44% QoQ % 4.75% 6.64% -3.70% 130.23% -52.83% 2.05% - Horiz. % 119.22% 113.81% 106.72% 110.82% 48.13% 102.05% 100.00%
P/EPS 57.27 58.37 51.46 61.04 26.76 48.55 45.28 16.97% QoQ % -1.88% 13.43% -15.69% 128.10% -44.88% 7.22% - Horiz. % 126.48% 128.91% 113.65% 134.81% 59.10% 107.22% 100.00%
EY 1.75 1.71 1.94 1.64 3.74 2.06 2.21 -14.42% QoQ % 2.34% -11.86% 18.29% -56.15% 81.55% -6.79% - Horiz. % 79.19% 77.38% 87.78% 74.21% 169.23% 93.21% 100.00%
DY 1.16 0.72 0.00 0.00 1.59 0.92 0.00 - QoQ % 61.11% 0.00% 0.00% 0.00% 72.83% 0.00% - Horiz. % 126.09% 78.26% 0.00% 0.00% 172.83% 100.00% -
P/NAPS 2.70 2.90 2.64 2.59 1.23 2.62 2.80 -2.40% QoQ % -6.90% 9.85% 1.93% 110.57% -53.05% -6.43% - Horiz. % 96.43% 103.57% 94.29% 92.50% 43.93% 93.57% 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 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 Q1 FY2017 Announcement.pdf 
