[SCIENTX] YoY Quarter Result on 2017-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 914,378 766,585 634,752 586,248 545,429 462,865 383,490 15.58% YoY % 19.28% 20.77% 8.27% 7.48% 17.84% 20.70% - Horiz. % 238.44% 199.90% 165.52% 152.87% 142.23% 120.70% 100.00%
PBT 139,490 100,044 85,377 81,832 79,853 47,298 44,400 21.01% YoY % 39.43% 17.18% 4.33% 2.48% 68.83% 6.53% - Horiz. % 314.17% 225.32% 192.29% 184.31% 179.85% 106.53% 100.00%
Tax -33,746 -24,276 -16,469 -15,513 -13,201 -10,185 -9,727 23.03% YoY % -39.01% -47.40% -6.16% -17.51% -29.61% -4.71% - Horiz. % 346.93% 249.57% 169.31% 159.48% 135.72% 104.71% 100.00%
NP 105,744 75,768 68,908 66,319 66,652 37,113 34,673 20.41% YoY % 39.56% 9.96% 3.90% -0.50% 79.59% 7.04% - Horiz. % 304.98% 218.52% 198.74% 191.27% 192.23% 107.04% 100.00%
NP to SH 97,474 73,745 67,981 65,192 64,622 36,054 33,920 19.23% YoY % 32.18% 8.48% 4.28% 0.88% 79.24% 6.29% - Horiz. % 287.36% 217.41% 200.42% 192.19% 190.51% 106.29% 100.00%
Tax Rate 24.19 % 24.27 % 19.29 % 18.96 % 16.53 % 21.53 % 21.91 % 1.66% YoY % -0.33% 25.82% 1.74% 14.70% -23.22% -1.73% - Horiz. % 110.41% 110.77% 88.04% 86.54% 75.45% 98.27% 100.00%
Total Cost 808,634 690,817 565,844 519,929 478,777 425,752 348,817 15.04% YoY % 17.05% 22.09% 8.83% 8.60% 12.45% 22.06% - Horiz. % 231.82% 198.05% 162.22% 149.05% 137.26% 122.06% 100.00%
Net Worth 2,356,091 1,843,805 1,635,984 1,272,444 1,044,624 807,717 650,096 23.93% YoY % 27.78% 12.70% 28.57% 21.81% 29.33% 24.25% - Horiz. % 362.42% 283.62% 251.65% 195.73% 160.69% 124.25% 100.00%
Dividend 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 2,356,091 1,843,805 1,635,984 1,272,444 1,044,624 807,717 650,096 23.93% YoY % 27.78% 12.70% 28.57% 21.81% 29.33% 24.25% - Horiz. % 362.42% 283.62% 251.65% 195.73% 160.69% 124.25% 100.00%
NOSH 515,556 489,073 484,019 462,707 226,109 225,619 221,121 15.15% YoY % 5.41% 1.04% 4.61% 104.64% 0.22% 2.03% - Horiz. % 233.16% 221.18% 218.89% 209.25% 102.26% 102.03% 100.00%
Ratio Analysis 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 11.56 % 9.88 % 10.86 % 11.31 % 12.22 % 8.02 % 9.04 % 4.18% YoY % 17.00% -9.02% -3.98% -7.45% 52.37% -11.28% - Horiz. % 127.88% 109.29% 120.13% 125.11% 135.18% 88.72% 100.00%
ROE 4.14 % 4.00 % 4.16 % 5.12 % 6.19 % 4.46 % 5.22 % -3.79% YoY % 3.50% -3.85% -18.75% -17.29% 38.79% -14.56% - Horiz. % 79.31% 76.63% 79.69% 98.08% 118.58% 85.44% 100.00%
Per Share 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 177.36 156.74 131.14 126.70 241.22 205.15 173.43 0.37% YoY % 13.16% 19.52% 3.50% -47.48% 17.58% 18.29% - Horiz. % 102.27% 90.38% 75.62% 73.06% 139.09% 118.29% 100.00%
EPS 18.91 15.08 14.05 14.09 28.58 15.98 15.34 3.55% YoY % 25.40% 7.33% -0.28% -50.70% 78.85% 4.17% - Horiz. % 123.27% 98.31% 91.59% 91.85% 186.31% 104.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 4.5700 3.7700 3.3800 2.7500 4.6200 3.5800 2.9400 7.63% YoY % 21.22% 11.54% 22.91% -40.48% 29.05% 21.77% - Horiz. % 155.44% 128.23% 114.97% 93.54% 157.14% 121.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,551,267 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 58.94 49.42 40.92 37.79 35.16 29.84 24.72 15.58% YoY % 19.26% 20.77% 8.28% 7.48% 17.83% 20.71% - Horiz. % 238.43% 199.92% 165.53% 152.87% 142.23% 120.71% 100.00%
EPS 6.28 4.75 4.38 4.20 4.17 2.32 2.19 19.18% YoY % 32.21% 8.45% 4.29% 0.72% 79.74% 5.94% - Horiz. % 286.76% 216.89% 200.00% 191.78% 190.41% 105.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.5188 1.1886 1.0546 0.8203 0.6734 0.5207 0.4191 23.92% YoY % 27.78% 12.71% 28.56% 21.81% 29.33% 24.24% - Horiz. % 362.40% 283.61% 251.63% 195.73% 160.68% 124.24% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 9.0500 8.8000 8.7500 6.9900 10.5000 6.6300 5.0000 -
P/RPS 5.10 5.61 6.67 5.52 4.35 3.23 2.88 9.99% YoY % -9.09% -15.89% 20.83% 26.90% 34.67% 12.15% - Horiz. % 177.08% 194.79% 231.60% 191.67% 151.04% 112.15% 100.00%
P/EPS 47.87 58.36 62.30 49.61 36.74 41.49 32.59 6.61% YoY % -17.97% -6.32% 25.58% 35.03% -11.45% 27.31% - Horiz. % 146.89% 179.07% 191.16% 152.22% 112.73% 127.31% 100.00%
EY 2.09 1.71 1.61 2.02 2.72 2.41 3.07 -6.20% YoY % 22.22% 6.21% -20.30% -25.74% 12.86% -21.50% - Horiz. % 68.08% 55.70% 52.44% 65.80% 88.60% 78.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.98 2.33 2.59 2.54 2.27 1.85 1.70 2.57% YoY % -15.02% -10.04% 1.97% 11.89% 22.70% 8.82% - Horiz. % 116.47% 137.06% 152.35% 149.41% 133.53% 108.82% 100.00%
Price Multiplier on Announcement Date 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 11/03/20 19/03/19 22/03/18 22/03/17 22/03/16 23/03/15 20/03/14 -
Price 8.9000 8.4600 8.0300 7.2500 12.9400 6.6200 5.9200 -
P/RPS 5.02 5.40 6.12 5.72 5.36 3.23 3.41 6.65% YoY % -7.04% -11.76% 6.99% 6.72% 65.94% -5.28% - Horiz. % 147.21% 158.36% 179.47% 167.74% 157.18% 94.72% 100.00%
P/EPS 47.07 56.11 57.17 51.46 45.28 41.43 38.59 3.36% YoY % -16.11% -1.85% 11.10% 13.65% 9.29% 7.36% - Horiz. % 121.97% 145.40% 148.15% 133.35% 117.34% 107.36% 100.00%
EY 2.12 1.78 1.75 1.94 2.21 2.41 2.59 -3.28% YoY % 19.10% 1.71% -9.79% -12.22% -8.30% -6.95% - Horiz. % 81.85% 68.73% 67.57% 74.90% 85.33% 93.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.95 2.24 2.38 2.64 2.80 1.85 2.01 -0.50% YoY % -12.95% -5.88% -9.85% -5.71% 51.35% -7.96% - Horiz. % 97.01% 111.44% 118.41% 131.34% 139.30% 92.04% 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 Q2 FY2017 Announcement.pdf 
