[SCIENTX] YoY Quarter Result on 2013-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 561,057 452,498 415,401 371,243 226,014 205,200 191,686 19.58% YoY % 23.99% 8.93% 11.89% 64.26% 10.14% 7.05% - Horiz. % 292.70% 236.06% 216.71% 193.67% 117.91% 107.05% 100.00%
PBT 69,908 76,996 56,014 40,217 29,531 25,950 21,710 21.50% YoY % -9.21% 37.46% 39.28% 36.19% 13.80% 19.53% - Horiz. % 322.01% 354.66% 258.01% 185.25% 136.02% 119.53% 100.00%
Tax -15,377 -27,155 -6,186 -8,942 -4,365 -4,162 -3,491 28.00% YoY % 43.37% -338.98% 30.82% -104.86% -4.88% -19.22% - Horiz. % 440.48% 777.86% 177.20% 256.14% 125.04% 119.22% 100.00%
NP 54,531 49,841 49,828 31,275 25,166 21,788 18,219 20.03% YoY % 9.41% 0.03% 59.32% 24.27% 15.50% 19.59% - Horiz. % 299.31% 273.57% 273.49% 171.66% 138.13% 119.59% 100.00%
NP to SH 54,135 48,911 48,846 30,267 23,389 20,777 17,829 20.31% YoY % 10.68% 0.13% 61.38% 29.41% 12.57% 16.53% - Horiz. % 303.63% 274.33% 273.97% 169.76% 131.19% 116.53% 100.00%
Tax Rate 22.00 % 35.27 % 11.04 % 22.23 % 14.78 % 16.04 % 16.08 % 5.36% YoY % -37.62% 219.47% -50.34% 50.41% -7.86% -0.25% - Horiz. % 136.82% 219.34% 68.66% 138.25% 91.92% 99.75% 100.00%
Total Cost 506,526 402,657 365,573 339,968 200,848 183,412 173,467 19.53% YoY % 25.80% 10.14% 7.53% 69.27% 9.51% 5.73% - Horiz. % 292.00% 232.12% 210.74% 195.98% 115.78% 105.73% 100.00%
Net Worth 1,175,148 941,638 712,015 621,534 524,532 466,729 419,885 18.69% YoY % 24.80% 32.25% 14.56% 18.49% 12.38% 11.16% - Horiz. % 279.87% 224.26% 169.57% 148.02% 124.92% 111.16% 100.00%
Dividend 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 22,997 29,355 28,745 41,581 12,898 - 6,459 23.54% YoY % -21.66% 2.12% -30.87% 222.38% 0.00% 0.00% - Horiz. % 356.00% 454.44% 445.00% 643.70% 199.67% 0.00% 100.00%
Div Payout % 42.48 % 60.02 % 58.85 % 137.38 % 55.15 % - % 36.23 % 2.69% YoY % -29.22% 1.99% -57.16% 149.10% 0.00% 0.00% - Horiz. % 117.25% 165.66% 162.43% 379.19% 152.22% 0.00% 100.00%
Equity 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 1,175,148 941,638 712,015 621,534 524,532 466,729 419,885 18.69% YoY % 24.80% 32.25% 14.56% 18.49% 12.38% 11.16% - Horiz. % 279.87% 224.26% 169.57% 148.02% 124.92% 111.16% 100.00%
NOSH 229,970 225,812 221,122 218,850 214,972 215,082 215,326 1.10% YoY % 1.84% 2.12% 1.04% 1.80% -0.05% -0.11% - Horiz. % 106.80% 104.87% 102.69% 101.64% 99.84% 99.89% 100.00%
Ratio Analysis 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 9.72 % 11.01 % 12.00 % 8.42 % 11.13 % 10.62 % 9.50 % 0.38% YoY % -11.72% -8.25% 42.52% -24.35% 4.80% 11.79% - Horiz. % 102.32% 115.89% 126.32% 88.63% 117.16% 111.79% 100.00%
ROE 4.61 % 5.19 % 6.86 % 4.87 % 4.46 % 4.45 % 4.25 % 1.36% YoY % -11.18% -24.34% 40.86% 9.19% 0.22% 4.71% - Horiz. % 108.47% 122.12% 161.41% 114.59% 104.94% 104.71% 100.00%
Per Share 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 243.97 200.39 187.86 169.63 105.14 95.41 89.02 18.28% YoY % 21.75% 6.67% 10.75% 61.34% 10.20% 7.18% - Horiz. % 274.06% 225.11% 211.03% 190.55% 118.11% 107.18% 100.00%
EPS 23.54 21.66 22.09 13.83 10.88 9.66 8.28 19.00% YoY % 8.68% -1.95% 59.73% 27.11% 12.63% 16.67% - Horiz. % 284.30% 261.59% 266.79% 167.03% 131.40% 116.67% 100.00%
DPS 10.00 13.00 13.00 19.00 6.00 0.00 3.00 22.20% YoY % -23.08% 0.00% -31.58% 216.67% 0.00% 0.00% - Horiz. % 333.33% 433.33% 433.33% 633.33% 200.00% 0.00% 100.00%
NAPS 5.1100 4.1700 3.2200 2.8400 2.4400 2.1700 1.9500 17.40% YoY % 22.54% 29.50% 13.38% 16.39% 12.44% 11.28% - Horiz. % 262.05% 213.85% 165.13% 145.64% 125.13% 111.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,551,267 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 36.17 29.17 26.78 23.93 14.57 13.23 12.36 19.58% YoY % 24.00% 8.92% 11.91% 64.24% 10.13% 7.04% - Horiz. % 292.64% 236.00% 216.67% 193.61% 117.88% 107.04% 100.00%
EPS 3.49 3.15 3.15 1.95 1.51 1.34 1.15 20.30% YoY % 10.79% 0.00% 61.54% 29.14% 12.69% 16.52% - Horiz. % 303.48% 273.91% 273.91% 169.57% 131.30% 116.52% 100.00%
DPS 1.48 1.89 1.85 2.68 0.83 0.00 0.42 23.33% YoY % -21.69% 2.16% -30.97% 222.89% 0.00% 0.00% - Horiz. % 352.38% 450.00% 440.48% 638.10% 197.62% 0.00% 100.00%
NAPS 0.7575 0.6070 0.4590 0.4007 0.3381 0.3009 0.2707 18.69% YoY % 24.79% 32.24% 14.55% 18.52% 12.36% 11.16% - Horiz. % 279.83% 224.23% 169.56% 148.02% 124.90% 111.16% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 12.7000 7.1000 5.6900 5.2900 2.4000 2.5800 1.5500 -
P/RPS 5.21 3.54 3.03 3.12 2.28 2.70 1.74 20.04% YoY % 47.18% 16.83% -2.88% 36.84% -15.56% 55.17% - Horiz. % 299.43% 203.45% 174.14% 179.31% 131.03% 155.17% 100.00%
P/EPS 53.95 32.78 25.76 38.25 22.06 26.71 18.72 19.27% YoY % 64.58% 27.25% -32.65% 73.39% -17.41% 42.68% - Horiz. % 288.19% 175.11% 137.61% 204.33% 117.84% 142.68% 100.00%
EY 1.85 3.05 3.88 2.61 4.53 3.74 5.34 -16.18% YoY % -39.34% -21.39% 48.66% -42.38% 21.12% -29.96% - Horiz. % 34.64% 57.12% 72.66% 48.88% 84.83% 70.04% 100.00%
DY 0.79 1.83 2.28 3.59 2.50 0.00 1.94 -13.89% YoY % -56.83% -19.74% -36.49% 43.60% 0.00% 0.00% - Horiz. % 40.72% 94.33% 117.53% 185.05% 128.87% 0.00% 100.00%
P/NAPS 2.49 1.70 1.77 1.86 0.98 1.19 0.79 21.07% YoY % 46.47% -3.95% -4.84% 89.80% -17.65% 50.63% - Horiz. % 315.19% 215.19% 224.05% 235.44% 124.05% 150.63% 100.00%
Price Multiplier on Announcement Date 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 26/09/16 29/09/15 24/09/14 26/09/13 18/09/12 28/09/11 28/09/10 -
Price 6.3000 7.0500 6.9500 5.4600 2.4500 2.1100 1.8900 -
P/RPS 2.58 3.52 3.70 3.22 2.33 2.21 2.12 3.32% YoY % -26.70% -4.86% 14.91% 38.20% 5.43% 4.25% - Horiz. % 121.70% 166.04% 174.53% 151.89% 109.91% 104.25% 100.00%
P/EPS 26.76 32.55 31.46 39.48 22.52 21.84 22.83 2.68% YoY % -17.79% 3.46% -20.31% 75.31% 3.11% -4.34% - Horiz. % 117.21% 142.58% 137.80% 172.93% 98.64% 95.66% 100.00%
EY 3.74 3.07 3.18 2.53 4.44 4.58 4.38 -2.60% YoY % 21.82% -3.46% 25.69% -43.02% -3.06% 4.57% - Horiz. % 85.39% 70.09% 72.60% 57.76% 101.37% 104.57% 100.00%
DY 1.59 1.84 1.87 3.48 2.45 0.00 1.59 - YoY % -13.59% -1.60% -46.26% 42.04% 0.00% 0.00% - Horiz. % 100.00% 115.72% 117.61% 218.87% 154.09% 0.00% 100.00%
P/NAPS 1.23 1.69 2.16 1.92 1.00 0.97 0.97 4.03% YoY % -27.22% -21.76% 12.50% 92.00% 3.09% 0.00% - Horiz. % 126.80% 174.23% 222.68% 197.94% 103.09% 100.00% 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 Q4 FY2013 Announcement.pdf 
