[SCIENTX] YoY Quarter Result on 2021-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 997,113 993,844 976,798 772,229 828,457 600,179 636,154 7.77% YoY % 0.33% 1.75% 26.49% -6.79% 38.03% -5.66% - Horiz. % 156.74% 156.23% 153.55% 121.39% 130.23% 94.34% 100.00%
PBT 144,952 120,261 148,900 104,740 101,433 76,818 85,440 9.21% YoY % 20.53% -19.23% 42.16% 3.26% 32.04% -10.09% - Horiz. % 169.65% 140.75% 174.27% 122.59% 118.72% 89.91% 100.00%
Tax -30,106 -25,650 -32,310 -28,706 -25,252 -14,320 -18,019 8.93% YoY % -17.37% 20.61% -12.55% -13.68% -76.34% 20.53% - Horiz. % 167.08% 142.35% 179.31% 159.31% 140.14% 79.47% 100.00%
NP 114,846 94,611 116,590 76,034 76,181 62,498 67,421 9.28% YoY % 21.39% -18.85% 53.34% -0.19% 21.89% -7.30% - Horiz. % 170.34% 140.33% 172.93% 112.77% 112.99% 92.70% 100.00%
NP to SH 109,780 88,330 109,880 69,626 72,884 61,136 66,497 8.71% YoY % 24.28% -19.61% 57.81% -4.47% 19.22% -8.06% - Horiz. % 165.09% 132.83% 165.24% 104.71% 109.60% 91.94% 100.00%
Tax Rate 20.77 % 21.33 % 21.70 % 27.41 % 24.90 % 18.64 % 21.09 % -0.25% YoY % -2.63% -1.71% -20.83% 10.08% 33.58% -11.62% - Horiz. % 98.48% 101.14% 102.89% 129.97% 118.07% 88.38% 100.00%
Total Cost 882,267 899,233 860,208 696,195 752,276 537,681 568,733 7.59% YoY % -1.89% 4.54% 23.56% -7.45% 39.91% -5.46% - Horiz. % 155.13% 158.11% 151.25% 122.41% 132.27% 94.54% 100.00%
Net Worth 3,350,297 3,039,959 2,806,576 2,434,938 2,123,822 1,716,132 1,340,141 16.49% YoY % 10.21% 8.32% 15.26% 14.65% 23.76% 28.06% - Horiz. % 250.00% 226.84% 209.42% 181.69% 158.48% 128.06% 100.00%
Dividend 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div 77,553 62,039 62,023 51,587 50,931 48,892 27,823 18.62% YoY % 25.01% 0.03% 20.23% 1.29% 4.17% 75.73% - Horiz. % 278.74% 222.98% 222.92% 185.41% 183.05% 175.73% 100.00%
Div Payout % 70.64 % 70.24 % 56.45 % 74.09 % 69.88 % 79.97 % 41.84 % 9.12% YoY % 0.57% 24.43% -23.81% 6.02% -12.62% 91.13% - Horiz. % 168.83% 167.88% 134.92% 177.08% 167.02% 191.13% 100.00%
Equity 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 3,350,297 3,039,959 2,806,576 2,434,938 2,123,822 1,716,132 1,340,141 16.49% YoY % 10.21% 8.32% 15.26% 14.65% 23.76% 28.06% - Horiz. % 250.00% 226.84% 209.42% 181.69% 158.48% 128.06% 100.00%
NOSH 1,551,063 1,550,999 1,550,594 515,876 509,310 488,926 463,716 22.28% YoY % 0.00% 0.03% 200.57% 1.29% 4.17% 5.44% - Horiz. % 334.49% 334.47% 334.38% 111.25% 109.83% 105.44% 100.00%
Ratio Analysis 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 11.52 % 9.52 % 11.94 % 9.85 % 9.20 % 10.41 % 10.60 % 1.40% YoY % 21.01% -20.27% 21.22% 7.07% -11.62% -1.79% - Horiz. % 108.68% 89.81% 112.64% 92.92% 86.79% 98.21% 100.00%
ROE 3.28 % 2.91 % 3.92 % 2.86 % 3.43 % 3.56 % 4.96 % -6.66% YoY % 12.71% -25.77% 37.06% -16.62% -3.65% -28.23% - Horiz. % 66.13% 58.67% 79.03% 57.66% 69.15% 71.77% 100.00%
Per Share 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 64.29 64.08 63.00 149.69 162.66 122.75 137.19 -11.86% YoY % 0.33% 1.71% -57.91% -7.97% 32.51% -10.53% - Horiz. % 46.86% 46.71% 45.92% 109.11% 118.57% 89.47% 100.00%
EPS 7.08 5.70 7.09 13.50 14.31 12.50 14.34 -11.09% YoY % 24.21% -19.61% -47.48% -5.66% 14.48% -12.83% - Horiz. % 49.37% 39.75% 49.44% 94.14% 99.79% 87.17% 100.00%
DPS 5.00 4.00 4.00 10.00 10.00 10.00 6.00 -2.99% YoY % 25.00% 0.00% -60.00% 0.00% 0.00% 66.67% - Horiz. % 83.33% 66.67% 66.67% 166.67% 166.67% 166.67% 100.00%
NAPS 2.1600 1.9600 1.8100 4.7200 4.1700 3.5100 2.8900 -4.73% YoY % 10.20% 8.29% -61.65% 13.19% 18.80% 21.45% - Horiz. % 74.74% 67.82% 62.63% 163.32% 144.29% 121.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,551,267 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 64.28 64.07 62.97 49.78 53.41 38.69 41.01 7.77% YoY % 0.33% 1.75% 26.50% -6.80% 38.05% -5.66% - Horiz. % 156.74% 156.23% 153.55% 121.39% 130.24% 94.34% 100.00%
EPS 7.08 5.69 7.08 4.49 4.70 3.94 4.29 8.70% YoY % 24.43% -19.63% 57.68% -4.47% 19.29% -8.16% - Horiz. % 165.03% 132.63% 165.03% 104.66% 109.56% 91.84% 100.00%
DPS 5.00 4.00 4.00 3.33 3.28 3.15 1.79 18.66% YoY % 25.00% 0.00% 20.12% 1.52% 4.13% 75.98% - Horiz. % 279.33% 223.46% 223.46% 186.03% 183.24% 175.98% 100.00%
NAPS 2.1597 1.9597 1.8092 1.5696 1.3691 1.1063 0.8639 16.49% YoY % 10.21% 8.32% 15.27% 14.64% 23.75% 28.06% - Horiz. % 249.99% 226.84% 209.42% 181.69% 158.48% 128.06% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 3.4100 3.8100 4.1900 8.3000 8.5500 7.6100 8.2900 -
P/RPS 5.30 5.95 6.65 5.54 5.26 6.20 6.04 -2.15% YoY % -10.92% -10.53% 20.04% 5.32% -15.16% 2.65% - Horiz. % 87.75% 98.51% 110.10% 91.72% 87.09% 102.65% 100.00%
P/EPS 48.18 66.90 59.13 61.50 59.75 60.86 57.81 -2.99% YoY % -27.98% 13.14% -3.85% 2.93% -1.82% 5.28% - Horiz. % 83.34% 115.72% 102.28% 106.38% 103.36% 105.28% 100.00%
EY 2.08 1.49 1.69 1.63 1.67 1.64 1.73 3.12% YoY % 39.60% -11.83% 3.68% -2.40% 1.83% -5.20% - Horiz. % 120.23% 86.13% 97.69% 94.22% 96.53% 94.80% 100.00%
DY 1.47 1.05 0.95 1.20 1.17 1.31 0.72 12.63% YoY % 40.00% 10.53% -20.83% 2.56% -10.69% 81.94% - Horiz. % 204.17% 145.83% 131.94% 166.67% 162.50% 181.94% 100.00%
P/NAPS 1.58 1.94 2.31 1.76 2.05 2.17 2.87 -9.47% YoY % -18.56% -16.02% 31.25% -14.15% -5.53% -24.39% - Horiz. % 55.05% 67.60% 80.49% 61.32% 71.43% 75.61% 100.00%
Price Multiplier on Announcement Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date - 13/06/22 - 23/06/20 26/06/19 20/06/18 20/06/17 -
Price 3.4100 3.5000 4.2600 8.7700 8.5600 6.7100 8.3700 -
P/RPS 5.30 5.46 6.76 5.86 5.26 5.47 6.10 -2.31% YoY % -2.93% -19.23% 15.36% 11.41% -3.84% -10.33% - Horiz. % 86.89% 89.51% 110.82% 96.07% 86.23% 89.67% 100.00%
P/EPS 48.18 61.46 60.12 64.98 59.82 53.66 58.37 -3.15% YoY % -21.61% 2.23% -7.48% 8.63% 11.48% -8.07% - Horiz. % 82.54% 105.29% 103.00% 111.32% 102.48% 91.93% 100.00%
EY 2.08 1.63 1.66 1.54 1.67 1.86 1.71 3.32% YoY % 27.61% -1.81% 7.79% -7.78% -10.22% 8.77% - Horiz. % 121.64% 95.32% 97.08% 90.06% 97.66% 108.77% 100.00%
DY 1.47 1.14 0.94 1.14 1.17 1.49 0.72 12.63% YoY % 28.95% 21.28% -17.54% -2.56% -21.48% 106.94% - Horiz. % 204.17% 158.33% 130.56% 158.33% 162.50% 206.94% 100.00%
P/NAPS 1.58 1.79 2.35 1.86 2.05 1.91 2.90 -9.62% YoY % -11.73% -23.83% 26.34% -9.27% 7.33% -34.14% - Horiz. % 54.48% 61.72% 81.03% 64.14% 70.69% 65.86% 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 FY2021 Announcement.pdf 
