[SCIENTX] YoY Quarter Result on 2018-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 906,545 914,378 766,585 634,752 586,248 545,429 462,865 11.84% YoY % -0.86% 19.28% 20.77% 8.27% 7.48% 17.84% - Horiz. % 195.86% 197.55% 165.62% 137.14% 126.66% 117.84% 100.00%
PBT 149,522 139,490 100,044 85,377 81,832 79,853 47,298 21.13% YoY % 7.19% 39.43% 17.18% 4.33% 2.48% 68.83% - Horiz. % 316.13% 294.92% 211.52% 180.51% 173.01% 168.83% 100.00%
Tax -28,434 -33,746 -24,276 -16,469 -15,513 -13,201 -10,185 18.64% YoY % 15.74% -39.01% -47.40% -6.16% -17.51% -29.61% - Horiz. % 279.18% 331.33% 238.35% 161.70% 152.31% 129.61% 100.00%
NP 121,088 105,744 75,768 68,908 66,319 66,652 37,113 21.76% YoY % 14.51% 39.56% 9.96% 3.90% -0.50% 79.59% - Horiz. % 326.27% 284.92% 204.15% 185.67% 178.69% 179.59% 100.00%
NP to SH 112,166 97,474 73,745 67,981 65,192 64,622 36,054 20.80% YoY % 15.07% 32.18% 8.48% 4.28% 0.88% 79.24% - Horiz. % 311.11% 270.36% 204.54% 188.55% 180.82% 179.24% 100.00%
Tax Rate 19.02 % 24.19 % 24.27 % 19.29 % 18.96 % 16.53 % 21.53 % -2.04% YoY % -21.37% -0.33% 25.82% 1.74% 14.70% -23.22% - Horiz. % 88.34% 112.35% 112.73% 89.60% 88.06% 76.78% 100.00%
Total Cost 785,457 808,634 690,817 565,844 519,929 478,777 425,752 10.74% YoY % -2.87% 17.05% 22.09% 8.83% 8.60% 12.45% - Horiz. % 184.49% 189.93% 162.26% 132.90% 122.12% 112.45% 100.00%
Net Worth 2,698,034 2,356,091 1,843,805 1,635,984 1,272,444 1,044,624 807,717 22.24% YoY % 14.51% 27.78% 12.70% 28.57% 21.81% 29.33% - Horiz. % 334.03% 291.70% 228.27% 202.54% 157.54% 129.33% 100.00%
Dividend 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 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 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 2,698,034 2,356,091 1,843,805 1,635,984 1,272,444 1,044,624 807,717 22.24% YoY % 14.51% 27.78% 12.70% 28.57% 21.81% 29.33% - Horiz. % 334.03% 291.70% 228.27% 202.54% 157.54% 129.33% 100.00%
NOSH 1,550,594 515,556 489,073 484,019 462,707 226,109 225,619 37.85% YoY % 200.76% 5.41% 1.04% 4.61% 104.64% 0.22% - Horiz. % 687.26% 228.51% 216.77% 214.53% 205.08% 100.22% 100.00%
Ratio Analysis 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 13.36 % 11.56 % 9.88 % 10.86 % 11.31 % 12.22 % 8.02 % 8.87% YoY % 15.57% 17.00% -9.02% -3.98% -7.45% 52.37% - Horiz. % 166.58% 144.14% 123.19% 135.41% 141.02% 152.37% 100.00%
ROE 4.16 % 4.14 % 4.00 % 4.16 % 5.12 % 6.19 % 4.46 % -1.15% YoY % 0.48% 3.50% -3.85% -18.75% -17.29% 38.79% - Horiz. % 93.27% 92.83% 89.69% 93.27% 114.80% 138.79% 100.00%
Per Share 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 58.46 177.36 156.74 131.14 126.70 241.22 205.15 -18.86% YoY % -67.04% 13.16% 19.52% 3.50% -47.48% 17.58% - Horiz. % 28.50% 86.45% 76.40% 63.92% 61.76% 117.58% 100.00%
EPS 7.23 18.91 15.08 14.05 14.09 28.58 15.98 -12.37% YoY % -61.77% 25.40% 7.33% -0.28% -50.70% 78.85% - Horiz. % 45.24% 118.34% 94.37% 87.92% 88.17% 178.85% 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 1.7400 4.5700 3.7700 3.3800 2.7500 4.6200 3.5800 -11.32% YoY % -61.93% 21.22% 11.54% 22.91% -40.48% 29.05% - Horiz. % 48.60% 127.65% 105.31% 94.41% 76.82% 129.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,551,267 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 58.44 58.94 49.42 40.92 37.79 35.16 29.84 11.84% YoY % -0.85% 19.26% 20.77% 8.28% 7.48% 17.83% - Horiz. % 195.84% 197.52% 165.62% 137.13% 126.64% 117.83% 100.00%
EPS 7.23 6.28 4.75 4.38 4.20 4.17 2.32 20.84% YoY % 15.13% 32.21% 8.45% 4.29% 0.72% 79.74% - Horiz. % 311.64% 270.69% 204.74% 188.79% 181.03% 179.74% 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 1.7392 1.5188 1.1886 1.0546 0.8203 0.6734 0.5207 22.24% YoY % 14.51% 27.78% 12.71% 28.56% 21.81% 29.33% - Horiz. % 334.01% 291.68% 228.27% 202.54% 157.54% 129.33% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 3.9900 9.0500 8.8000 8.7500 6.9900 10.5000 6.6300 -
P/RPS 6.82 5.10 5.61 6.67 5.52 4.35 3.23 13.25% YoY % 33.73% -9.09% -15.89% 20.83% 26.90% 34.67% - Horiz. % 211.15% 157.89% 173.68% 206.50% 170.90% 134.67% 100.00%
P/EPS 55.16 47.87 58.36 62.30 49.61 36.74 41.49 4.86% YoY % 15.23% -17.97% -6.32% 25.58% 35.03% -11.45% - Horiz. % 132.95% 115.38% 140.66% 150.16% 119.57% 88.55% 100.00%
EY 1.81 2.09 1.71 1.61 2.02 2.72 2.41 -4.66% YoY % -13.40% 22.22% 6.21% -20.30% -25.74% 12.86% - Horiz. % 75.10% 86.72% 70.95% 66.80% 83.82% 112.86% 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 2.29 1.98 2.33 2.59 2.54 2.27 1.85 3.62% YoY % 15.66% -15.02% -10.04% 1.97% 11.89% 22.70% - Horiz. % 123.78% 107.03% 125.95% 140.00% 137.30% 122.70% 100.00%
Price Multiplier on Announcement Date 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 09/03/21 11/03/20 19/03/19 22/03/18 22/03/17 22/03/16 23/03/15 -
Price 4.0000 8.9000 8.4600 8.0300 7.2500 12.9400 6.6200 -
P/RPS 6.84 5.02 5.40 6.12 5.72 5.36 3.23 13.31% YoY % 36.25% -7.04% -11.76% 6.99% 6.72% 65.94% - Horiz. % 211.76% 155.42% 167.18% 189.47% 177.09% 165.94% 100.00%
P/EPS 55.30 47.07 56.11 57.17 51.46 45.28 41.43 4.93% YoY % 17.48% -16.11% -1.85% 11.10% 13.65% 9.29% - Horiz. % 133.48% 113.61% 135.43% 137.99% 124.21% 109.29% 100.00%
EY 1.81 2.12 1.78 1.75 1.94 2.21 2.41 -4.66% YoY % -14.62% 19.10% 1.71% -9.79% -12.22% -8.30% - Horiz. % 75.10% 87.97% 73.86% 72.61% 80.50% 91.70% 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 2.30 1.95 2.24 2.38 2.64 2.80 1.85 3.69% YoY % 17.95% -12.95% -5.88% -9.85% -5.71% 51.35% - Horiz. % 124.32% 105.41% 121.08% 128.65% 142.70% 151.35% 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 FY2018 Announcement.pdf 
