[SCIENTX] YoY Quarter Result on 2019-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 993,844 976,798 772,229 828,457 600,179 636,154 543,896 10.56% YoY % 1.75% 26.49% -6.79% 38.03% -5.66% 16.96% - Horiz. % 182.73% 179.59% 141.98% 152.32% 110.35% 116.96% 100.00%
PBT 120,261 148,900 104,740 101,433 76,818 85,440 75,791 7.99% YoY % -19.23% 42.16% 3.26% 32.04% -10.09% 12.73% - Horiz. % 158.67% 196.46% 138.20% 133.83% 101.36% 112.73% 100.00%
Tax -25,650 -32,310 -28,706 -25,252 -14,320 -18,019 -13,160 11.76% YoY % 20.61% -12.55% -13.68% -76.34% 20.53% -36.92% - Horiz. % 194.91% 245.52% 218.13% 191.88% 108.81% 136.92% 100.00%
NP 94,611 116,590 76,034 76,181 62,498 67,421 62,631 7.11% YoY % -18.85% 53.34% -0.19% 21.89% -7.30% 7.65% - Horiz. % 151.06% 186.15% 121.40% 121.63% 99.79% 107.65% 100.00%
NP to SH 88,330 109,880 69,626 72,884 61,136 66,497 61,255 6.29% YoY % -19.61% 57.81% -4.47% 19.22% -8.06% 8.56% - Horiz. % 144.20% 179.38% 113.67% 118.98% 99.81% 108.56% 100.00%
Tax Rate 21.33 % 21.70 % 27.41 % 24.90 % 18.64 % 21.09 % 17.36 % 3.49% YoY % -1.71% -20.83% 10.08% 33.58% -11.62% 21.49% - Horiz. % 122.87% 125.00% 157.89% 143.43% 107.37% 121.49% 100.00%
Total Cost 899,233 860,208 696,195 752,276 537,681 568,733 481,265 10.98% YoY % 4.54% 23.56% -7.45% 39.91% -5.46% 18.17% - Horiz. % 186.85% 178.74% 144.66% 156.31% 111.72% 118.17% 100.00%
Net Worth 3,039,959 2,806,576 2,434,938 2,123,822 1,716,132 1,340,141 1,135,703 17.82% YoY % 8.32% 15.26% 14.65% 23.76% 28.06% 18.00% - Horiz. % 267.67% 247.12% 214.40% 187.01% 151.11% 118.00% 100.00%
Dividend 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div 62,039 62,023 51,587 50,931 48,892 27,823 27,366 14.61% YoY % 0.03% 20.23% 1.29% 4.17% 75.73% 1.67% - Horiz. % 226.70% 226.64% 188.51% 186.11% 178.66% 101.67% 100.00%
Div Payout % 70.24 % 56.45 % 74.09 % 69.88 % 79.97 % 41.84 % 44.68 % 7.83% YoY % 24.43% -23.81% 6.02% -12.62% 91.13% -6.36% - Horiz. % 157.21% 126.34% 165.82% 156.40% 178.98% 93.64% 100.00%
Equity 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 3,039,959 2,806,576 2,434,938 2,123,822 1,716,132 1,340,141 1,135,703 17.82% YoY % 8.32% 15.26% 14.65% 23.76% 28.06% 18.00% - Horiz. % 267.67% 247.12% 214.40% 187.01% 151.11% 118.00% 100.00%
NOSH 1,550,999 1,550,594 515,876 509,310 488,926 463,716 228,052 37.63% YoY % 0.03% 200.57% 1.29% 4.17% 5.44% 103.34% - Horiz. % 680.11% 679.93% 226.21% 223.33% 214.39% 203.34% 100.00%
Ratio Analysis 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 9.52 % 11.94 % 9.85 % 9.20 % 10.41 % 10.60 % 11.52 % -3.13% YoY % -20.27% 21.22% 7.07% -11.62% -1.79% -7.99% - Horiz. % 82.64% 103.65% 85.50% 79.86% 90.36% 92.01% 100.00%
ROE 2.91 % 3.92 % 2.86 % 3.43 % 3.56 % 4.96 % 5.39 % -9.76% YoY % -25.77% 37.06% -16.62% -3.65% -28.23% -7.98% - Horiz. % 53.99% 72.73% 53.06% 63.64% 66.05% 92.02% 100.00%
Per Share 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 64.08 63.00 149.69 162.66 122.75 137.19 238.50 -19.66% YoY % 1.71% -57.91% -7.97% 32.51% -10.53% -42.48% - Horiz. % 26.87% 26.42% 62.76% 68.20% 51.47% 57.52% 100.00%
EPS 5.70 7.09 13.50 14.31 12.50 14.34 26.86 -22.76% YoY % -19.61% -47.48% -5.66% 14.48% -12.83% -46.61% - Horiz. % 21.22% 26.40% 50.26% 53.28% 46.54% 53.39% 100.00%
DPS 4.00 4.00 10.00 10.00 10.00 6.00 12.00 -16.72% YoY % 0.00% -60.00% 0.00% 0.00% 66.67% -50.00% - Horiz. % 33.33% 33.33% 83.33% 83.33% 83.33% 50.00% 100.00%
NAPS 1.9600 1.8100 4.7200 4.1700 3.5100 2.8900 4.9800 -14.39% YoY % 8.29% -61.65% 13.19% 18.80% 21.45% -41.97% - Horiz. % 39.36% 36.35% 94.78% 83.73% 70.48% 58.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,551,267 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 64.07 62.97 49.78 53.41 38.69 41.01 35.06 10.57% YoY % 1.75% 26.50% -6.80% 38.05% -5.66% 16.97% - Horiz. % 182.74% 179.61% 141.99% 152.34% 110.35% 116.97% 100.00%
EPS 5.69 7.08 4.49 4.70 3.94 4.29 3.95 6.27% YoY % -19.63% 57.68% -4.47% 19.29% -8.16% 8.61% - Horiz. % 144.05% 179.24% 113.67% 118.99% 99.75% 108.61% 100.00%
DPS 4.00 4.00 3.33 3.28 3.15 1.79 1.76 14.66% YoY % 0.00% 20.12% 1.52% 4.13% 75.98% 1.70% - Horiz. % 227.27% 227.27% 189.20% 186.36% 178.98% 101.70% 100.00%
NAPS 1.9597 1.8092 1.5696 1.3691 1.1063 0.8639 0.7321 17.82% YoY % 8.32% 15.27% 14.64% 23.75% 28.06% 18.00% - Horiz. % 267.68% 247.12% 214.40% 187.01% 151.11% 118.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 3.8100 4.1900 8.3000 8.5500 7.6100 8.2900 12.5000 -
P/RPS 5.95 6.65 5.54 5.26 6.20 6.04 5.24 2.14% YoY % -10.53% 20.04% 5.32% -15.16% 2.65% 15.27% - Horiz. % 113.55% 126.91% 105.73% 100.38% 118.32% 115.27% 100.00%
P/EPS 66.90 59.13 61.50 59.75 60.86 57.81 46.54 6.23% YoY % 13.14% -3.85% 2.93% -1.82% 5.28% 24.22% - Horiz. % 143.75% 127.05% 132.14% 128.38% 130.77% 124.22% 100.00%
EY 1.49 1.69 1.63 1.67 1.64 1.73 2.15 -5.93% YoY % -11.83% 3.68% -2.40% 1.83% -5.20% -19.53% - Horiz. % 69.30% 78.60% 75.81% 77.67% 76.28% 80.47% 100.00%
DY 1.05 0.95 1.20 1.17 1.31 0.72 0.96 1.50% YoY % 10.53% -20.83% 2.56% -10.69% 81.94% -25.00% - Horiz. % 109.38% 98.96% 125.00% 121.88% 136.46% 75.00% 100.00%
P/NAPS 1.94 2.31 1.76 2.05 2.17 2.87 2.51 -4.20% YoY % -16.02% 31.25% -14.15% -5.53% -24.39% 14.34% - Horiz. % 77.29% 92.03% 70.12% 81.67% 86.45% 114.34% 100.00%
Price Multiplier on Announcement Date 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 13/06/22 - 23/06/20 26/06/19 20/06/18 20/06/17 01/06/16 -
Price 3.5000 4.2600 8.7700 8.5600 6.7100 8.3700 13.0400 -
P/RPS 5.46 6.76 5.86 5.26 5.47 6.10 5.47 -0.03% YoY % -19.23% 15.36% 11.41% -3.84% -10.33% 11.52% - Horiz. % 99.82% 123.58% 107.13% 96.16% 100.00% 111.52% 100.00%
P/EPS 61.46 60.12 64.98 59.82 53.66 58.37 48.55 4.01% YoY % 2.23% -7.48% 8.63% 11.48% -8.07% 20.23% - Horiz. % 126.59% 123.83% 133.84% 123.21% 110.53% 120.23% 100.00%
EY 1.63 1.66 1.54 1.67 1.86 1.71 2.06 -3.83% YoY % -1.81% 7.79% -7.78% -10.22% 8.77% -16.99% - Horiz. % 79.13% 80.58% 74.76% 81.07% 90.29% 83.01% 100.00%
DY 1.14 0.94 1.14 1.17 1.49 0.72 0.92 3.64% YoY % 21.28% -17.54% -2.56% -21.48% 106.94% -21.74% - Horiz. % 123.91% 102.17% 123.91% 127.17% 161.96% 78.26% 100.00%
P/NAPS 1.79 2.35 1.86 2.05 1.91 2.90 2.62 -6.15% YoY % -23.83% 26.34% -9.27% 7.33% -34.14% 10.69% - Horiz. % 68.32% 89.69% 70.99% 78.24% 72.90% 110.69% 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 FY2019 Announcement.pdf 
