[SCIENTX] YoY Quarter Result on 2023-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 978,392 952,007 906,545 914,378 766,585 634,752 586,248 8.91% YoY % 2.77% 5.01% -0.86% 19.28% 20.77% 8.27% - Horiz. % 166.89% 162.39% 154.64% 155.97% 130.76% 108.27% 100.00%
PBT 141,450 124,059 149,522 139,490 100,044 85,377 81,832 9.55% YoY % 14.02% -17.03% 7.19% 39.43% 17.18% 4.33% - Horiz. % 172.85% 151.60% 182.72% 170.46% 122.26% 104.33% 100.00%
Tax -29,140 -25,126 -28,434 -33,746 -24,276 -16,469 -15,513 11.07% YoY % -15.98% 11.63% 15.74% -39.01% -47.40% -6.16% - Horiz. % 187.84% 161.97% 183.29% 217.53% 156.49% 106.16% 100.00%
NP 112,310 98,933 121,088 105,744 75,768 68,908 66,319 9.17% YoY % 13.52% -18.30% 14.51% 39.56% 9.96% 3.90% - Horiz. % 169.35% 149.18% 182.58% 159.45% 114.25% 103.90% 100.00%
NP to SH 106,292 93,686 112,166 97,474 73,745 67,981 65,192 8.48% YoY % 13.46% -16.48% 15.07% 32.18% 8.48% 4.28% - Horiz. % 163.04% 143.71% 172.05% 149.52% 113.12% 104.28% 100.00%
Tax Rate 20.60 % 20.25 % 19.02 % 24.19 % 24.27 % 19.29 % 18.96 % 1.39% YoY % 1.73% 6.47% -21.37% -0.33% 25.82% 1.74% - Horiz. % 108.65% 106.80% 100.32% 127.58% 128.01% 101.74% 100.00%
Total Cost 866,082 853,074 785,457 808,634 690,817 565,844 519,929 8.87% YoY % 1.52% 8.61% -2.87% 17.05% 22.09% 8.83% - Horiz. % 166.58% 164.08% 151.07% 155.53% 132.87% 108.83% 100.00%
Net Worth 3,241,677 2,946,666 2,698,034 2,356,091 1,843,805 1,635,984 1,272,444 16.86% YoY % 10.01% 9.22% 14.51% 27.78% 12.70% 28.57% - Horiz. % 254.76% 231.58% 212.04% 185.16% 144.90% 128.57% 100.00%
Dividend 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 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 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 3,241,677 2,946,666 2,698,034 2,356,091 1,843,805 1,635,984 1,272,444 16.86% YoY % 10.01% 9.22% 14.51% 27.78% 12.70% 28.57% - Horiz. % 254.76% 231.58% 212.04% 185.16% 144.90% 128.57% 100.00%
NOSH 1,551,042 1,550,877 1,550,594 515,556 489,073 484,019 462,707 22.32% YoY % 0.01% 0.02% 200.76% 5.41% 1.04% 4.61% - Horiz. % 335.21% 335.17% 335.11% 111.42% 105.70% 104.61% 100.00%
Ratio Analysis 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 11.48 % 10.39 % 13.36 % 11.56 % 9.88 % 10.86 % 11.31 % 0.25% YoY % 10.49% -22.23% 15.57% 17.00% -9.02% -3.98% - Horiz. % 101.50% 91.87% 118.13% 102.21% 87.36% 96.02% 100.00%
ROE 3.28 % 3.18 % 4.16 % 4.14 % 4.00 % 4.16 % 5.12 % -7.15% YoY % 3.14% -23.56% 0.48% 3.50% -3.85% -18.75% - Horiz. % 64.06% 62.11% 81.25% 80.86% 78.12% 81.25% 100.00%
Per Share 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 63.08 61.39 58.46 177.36 156.74 131.14 126.70 -10.97% YoY % 2.75% 5.01% -67.04% 13.16% 19.52% 3.50% - Horiz. % 49.79% 48.45% 46.14% 139.98% 123.71% 103.50% 100.00%
EPS 6.85 6.04 7.23 18.91 15.08 14.05 14.09 -11.32% YoY % 13.41% -16.46% -61.77% 25.40% 7.33% -0.28% - Horiz. % 48.62% 42.87% 51.31% 134.21% 107.03% 99.72% 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 2.0900 1.9000 1.7400 4.5700 3.7700 3.3800 2.7500 -4.47% YoY % 10.00% 9.20% -61.93% 21.22% 11.54% 22.91% - Horiz. % 76.00% 69.09% 63.27% 166.18% 137.09% 122.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,551,063 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 63.08 61.38 58.45 58.95 49.42 40.92 37.80 8.91% YoY % 2.77% 5.01% -0.85% 19.28% 20.77% 8.25% - Horiz. % 166.88% 162.38% 154.63% 155.95% 130.74% 108.25% 100.00%
EPS 6.85 6.04 7.23 6.28 4.75 4.38 4.20 8.49% YoY % 13.41% -16.46% 15.13% 32.21% 8.45% 4.29% - Horiz. % 163.10% 143.81% 172.14% 149.52% 113.10% 104.29% 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 2.0900 1.8998 1.7395 1.5190 1.1887 1.0547 0.8204 16.86% YoY % 10.01% 9.22% 14.52% 27.79% 12.71% 28.56% - Horiz. % 254.75% 231.57% 212.03% 185.15% 144.89% 128.56% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 3.5300 4.5900 3.9900 9.0500 8.8000 8.7500 6.9900 -
P/RPS 5.60 7.48 6.82 5.10 5.61 6.67 5.52 0.24% YoY % -25.13% 9.68% 33.73% -9.09% -15.89% 20.83% - Horiz. % 101.45% 135.51% 123.55% 92.39% 101.63% 120.83% 100.00%
P/EPS 51.51 75.98 55.16 47.87 58.36 62.30 49.61 0.63% YoY % -32.21% 37.74% 15.23% -17.97% -6.32% 25.58% - Horiz. % 103.83% 153.15% 111.19% 96.49% 117.64% 125.58% 100.00%
EY 1.94 1.32 1.81 2.09 1.71 1.61 2.02 -0.67% YoY % 46.97% -27.07% -13.40% 22.22% 6.21% -20.30% - Horiz. % 96.04% 65.35% 89.60% 103.47% 84.65% 79.70% 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 1.69 2.42 2.29 1.98 2.33 2.59 2.54 -6.56% YoY % -30.17% 5.68% 15.66% -15.02% -10.04% 1.97% - Horiz. % 66.54% 95.28% 90.16% 77.95% 91.73% 101.97% 100.00%
Price Multiplier on Announcement Date 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 15/03/23 16/03/22 09/03/21 11/03/20 19/03/19 22/03/18 22/03/17 -
Price 3.5100 3.9300 4.0000 8.9000 8.4600 8.0300 7.2500 -
P/RPS 5.56 6.40 6.84 5.02 5.40 6.12 5.72 -0.47% YoY % -13.13% -6.43% 36.25% -7.04% -11.76% 6.99% - Horiz. % 97.20% 111.89% 119.58% 87.76% 94.41% 106.99% 100.00%
P/EPS 51.22 65.06 55.30 47.07 56.11 57.17 51.46 -0.08% YoY % -21.27% 17.65% 17.48% -16.11% -1.85% 11.10% - Horiz. % 99.53% 126.43% 107.46% 91.47% 109.04% 111.10% 100.00%
EY 1.95 1.54 1.81 2.12 1.78 1.75 1.94 0.09% YoY % 26.62% -14.92% -14.62% 19.10% 1.71% -9.79% - Horiz. % 100.52% 79.38% 93.30% 109.28% 91.75% 90.21% 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 1.68 2.07 2.30 1.95 2.24 2.38 2.64 -7.25% YoY % -18.84% -10.00% 17.95% -12.95% -5.88% -9.85% - Horiz. % 63.64% 78.41% 87.12% 73.86% 84.85% 90.15% 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 FY2023 Announcement.pdf 
