[SCIENTX] YoY Quarter Result on 2014-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 636,154 543,896 455,250 426,770 345,102 226,760 217,312 19.58% YoY % 16.96% 19.47% 6.67% 23.66% 52.19% 4.35% - Horiz. % 292.74% 250.28% 209.49% 196.39% 158.80% 104.35% 100.00%
PBT 85,440 75,791 56,505 48,077 38,239 25,514 25,885 22.00% YoY % 12.73% 34.13% 17.53% 25.73% 49.87% -1.43% - Horiz. % 330.08% 292.80% 218.29% 185.73% 147.73% 98.57% 100.00%
Tax -18,019 -13,160 -12,555 -10,912 -8,292 -4,961 -4,747 24.87% YoY % -36.92% -4.82% -15.06% -31.60% -67.14% -4.51% - Horiz. % 379.59% 277.23% 264.48% 229.87% 174.68% 104.51% 100.00%
NP 67,421 62,631 43,950 37,165 29,947 20,553 21,138 21.30% YoY % 7.65% 42.51% 18.26% 24.10% 45.71% -2.77% - Horiz. % 318.96% 296.30% 207.92% 175.82% 141.67% 97.23% 100.00%
NP to SH 66,497 61,255 42,958 36,341 29,535 19,711 20,388 21.76% YoY % 8.56% 42.59% 18.21% 23.04% 49.84% -3.32% - Horiz. % 326.16% 300.45% 210.70% 178.25% 144.86% 96.68% 100.00%
Tax Rate 21.09 % 17.36 % 22.22 % 22.70 % 21.68 % 19.44 % 18.34 % 2.35% YoY % 21.49% -21.87% -2.11% 4.70% 11.52% 6.00% - Horiz. % 114.99% 94.66% 121.16% 123.77% 118.21% 106.00% 100.00%
Total Cost 568,733 481,265 411,300 389,605 315,155 206,207 196,174 19.39% YoY % 18.17% 17.01% 5.57% 23.62% 52.83% 5.11% - Horiz. % 289.91% 245.33% 209.66% 198.60% 160.65% 105.11% 100.00%
Net Worth 1,340,141 1,135,703 851,480 685,679 585,107 513,732 458,084 19.57% YoY % 18.00% 33.38% 24.18% 17.19% 13.89% 12.15% - Horiz. % 292.55% 247.92% 185.88% 149.68% 127.73% 112.15% 100.00%
Dividend 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 27,823 27,366 20,327 17,694 15,057 - 10,753 17.15% YoY % 1.67% 34.63% 14.88% 17.51% 0.00% 0.00% - Horiz. % 258.74% 254.50% 189.03% 164.56% 140.03% 0.00% 100.00%
Div Payout % 41.84 % 44.68 % 47.32 % 48.69 % 50.98 % - % 52.74 % -3.78% YoY % -6.36% -5.58% -2.81% -4.49% 0.00% 0.00% - Horiz. % 79.33% 84.72% 89.72% 92.32% 96.66% 0.00% 100.00%
Equity 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 1,340,141 1,135,703 851,480 685,679 585,107 513,732 458,084 19.57% YoY % 18.00% 33.38% 24.18% 17.19% 13.89% 12.15% - Horiz. % 292.55% 247.92% 185.88% 149.68% 127.73% 112.15% 100.00%
NOSH 463,716 228,052 225,856 221,186 215,112 214,950 215,063 13.65% YoY % 103.34% 0.97% 2.11% 2.82% 0.08% -0.05% - Horiz. % 215.62% 106.04% 105.02% 102.85% 100.02% 99.95% 100.00%
Ratio Analysis 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 10.60 % 11.52 % 9.65 % 8.71 % 8.68 % 9.06 % 9.73 % 1.44% YoY % -7.99% 19.38% 10.79% 0.35% -4.19% -6.89% - Horiz. % 108.94% 118.40% 99.18% 89.52% 89.21% 93.11% 100.00%
ROE 4.96 % 5.39 % 5.05 % 5.30 % 5.05 % 3.84 % 4.45 % 1.82% YoY % -7.98% 6.73% -4.72% 4.95% 31.51% -13.71% - Horiz. % 111.46% 121.12% 113.48% 119.10% 113.48% 86.29% 100.00%
Per Share 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 137.19 238.50 201.57 192.95 160.43 105.49 101.05 5.22% YoY % -42.48% 18.32% 4.47% 20.27% 52.08% 4.39% - Horiz. % 135.76% 236.02% 199.48% 190.95% 158.76% 104.39% 100.00%
EPS 14.34 26.86 19.02 16.43 13.73 9.17 9.48 7.13% YoY % -46.61% 41.22% 15.76% 19.66% 49.73% -3.27% - Horiz. % 151.27% 283.33% 200.63% 173.31% 144.83% 96.73% 100.00%
DPS 6.00 12.00 9.00 8.00 7.00 0.00 5.00 3.08% YoY % -50.00% 33.33% 12.50% 14.29% 0.00% 0.00% - Horiz. % 120.00% 240.00% 180.00% 160.00% 140.00% 0.00% 100.00%
NAPS 2.8900 4.9800 3.7700 3.1000 2.7200 2.3900 2.1300 5.21% YoY % -41.97% 32.10% 21.61% 13.97% 13.81% 12.21% - Horiz. % 135.68% 233.80% 177.00% 145.54% 127.70% 112.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,551,267 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 41.01 35.06 29.35 27.51 22.25 14.62 14.01 19.58% YoY % 16.97% 19.45% 6.69% 23.64% 52.19% 4.35% - Horiz. % 292.72% 250.25% 209.49% 196.36% 158.82% 104.35% 100.00%
EPS 4.29 3.95 2.77 2.34 1.90 1.27 1.31 21.84% YoY % 8.61% 42.60% 18.38% 23.16% 49.61% -3.05% - Horiz. % 327.48% 301.53% 211.45% 178.63% 145.04% 96.95% 100.00%
DPS 1.79 1.76 1.31 1.14 0.97 0.00 0.69 17.20% YoY % 1.70% 34.35% 14.91% 17.53% 0.00% 0.00% - Horiz. % 259.42% 255.07% 189.86% 165.22% 140.58% 0.00% 100.00%
NAPS 0.8639 0.7321 0.5489 0.4420 0.3772 0.3312 0.2953 19.57% YoY % 18.00% 33.38% 24.19% 17.18% 13.89% 12.16% - Horiz. % 292.55% 247.92% 185.88% 149.68% 127.73% 112.16% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 8.2900 12.5000 6.6500 5.8000 3.5800 2.3300 2.5500 -
P/RPS 6.04 5.24 3.30 3.01 2.23 2.21 2.52 15.67% YoY % 15.27% 58.79% 9.63% 34.98% 0.90% -12.30% - Horiz. % 239.68% 207.94% 130.95% 119.44% 88.49% 87.70% 100.00%
P/EPS 57.81 46.54 34.96 35.30 26.07 25.41 26.90 13.59% YoY % 24.22% 33.12% -0.96% 35.40% 2.60% -5.54% - Horiz. % 214.91% 173.01% 129.96% 131.23% 96.91% 94.46% 100.00%
EY 1.73 2.15 2.86 2.83 3.84 3.94 3.72 -11.97% YoY % -19.53% -24.83% 1.06% -26.30% -2.54% 5.91% - Horiz. % 46.51% 57.80% 76.88% 76.08% 103.23% 105.91% 100.00%
DY 0.72 0.96 1.35 1.38 1.96 0.00 1.96 -15.36% YoY % -25.00% -28.89% -2.17% -29.59% 0.00% 0.00% - Horiz. % 36.73% 48.98% 68.88% 70.41% 100.00% 0.00% 100.00%
P/NAPS 2.87 2.51 1.76 1.87 1.32 0.97 1.20 15.63% YoY % 14.34% 42.61% -5.88% 41.67% 36.08% -19.17% - Horiz. % 239.17% 209.17% 146.67% 155.83% 110.00% 80.83% 100.00%
Price Multiplier on Announcement Date 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 20/06/17 01/06/16 29/06/15 19/06/14 25/06/13 26/06/12 21/06/11 -
Price 8.3700 13.0400 6.7600 5.8100 5.0400 2.4000 2.7000 -
P/RPS 6.10 5.47 3.35 3.01 3.14 2.28 2.67 14.75% YoY % 11.52% 63.28% 11.30% -4.14% 37.72% -14.61% - Horiz. % 228.46% 204.87% 125.47% 112.73% 117.60% 85.39% 100.00%
P/EPS 58.37 48.55 35.54 35.36 36.71 26.17 28.48 12.69% YoY % 20.23% 36.61% 0.51% -3.68% 40.28% -8.11% - Horiz. % 204.95% 170.47% 124.79% 124.16% 128.90% 91.89% 100.00%
EY 1.71 2.06 2.81 2.83 2.72 3.82 3.51 -11.29% YoY % -16.99% -26.69% -0.71% 4.04% -28.80% 8.83% - Horiz. % 48.72% 58.69% 80.06% 80.63% 77.49% 108.83% 100.00%
DY 0.72 0.92 1.33 1.38 1.39 0.00 1.85 -14.54% YoY % -21.74% -30.83% -3.62% -0.72% 0.00% 0.00% - Horiz. % 38.92% 49.73% 71.89% 74.59% 75.14% 0.00% 100.00%
P/NAPS 2.90 2.62 1.79 1.87 1.85 1.00 1.27 14.74% YoY % 10.69% 46.37% -4.28% 1.08% 85.00% -21.26% - Horiz. % 228.35% 206.30% 140.94% 147.24% 145.67% 78.74% 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 Q3 FY2014 Announcement.pdf 
