[SCIENTX] YoY Quarter Result on 2014-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 646,065 561,057 452,498 415,401 371,243 226,014 205,200 21.04% YoY % 15.15% 23.99% 8.93% 11.89% 64.26% 10.14% - Horiz. % 314.85% 273.42% 220.52% 202.44% 180.92% 110.14% 100.00%
PBT 84,283 69,908 76,996 56,014 40,217 29,531 25,950 21.67% YoY % 20.56% -9.21% 37.46% 39.28% 36.19% 13.80% - Horiz. % 324.79% 269.39% 296.71% 215.85% 154.98% 113.80% 100.00%
Tax -11,069 -15,377 -27,155 -6,186 -8,942 -4,365 -4,162 17.69% YoY % 28.02% 43.37% -338.98% 30.82% -104.86% -4.88% - Horiz. % 265.95% 369.46% 652.45% 148.63% 214.85% 104.88% 100.00%
NP 73,214 54,531 49,841 49,828 31,275 25,166 21,788 22.36% YoY % 34.26% 9.41% 0.03% 59.32% 24.27% 15.50% - Horiz. % 336.03% 250.28% 228.75% 228.69% 143.54% 115.50% 100.00%
NP to SH 72,127 54,135 48,911 48,846 30,267 23,389 20,777 23.03% YoY % 33.24% 10.68% 0.13% 61.38% 29.41% 12.57% - Horiz. % 347.15% 260.55% 235.41% 235.10% 145.68% 112.57% 100.00%
Tax Rate 13.13 % 22.00 % 35.27 % 11.04 % 22.23 % 14.78 % 16.04 % -3.28% YoY % -40.32% -37.62% 219.47% -50.34% 50.41% -7.86% - Horiz. % 81.86% 137.16% 219.89% 68.83% 138.59% 92.14% 100.00%
Total Cost 572,851 506,526 402,657 365,573 339,968 200,848 183,412 20.88% YoY % 13.09% 25.80% 10.14% 7.53% 69.27% 9.51% - Horiz. % 312.33% 276.17% 219.54% 199.32% 185.36% 109.51% 100.00%
Net Worth 1,527,344 1,175,148 941,638 712,015 621,534 524,532 466,729 21.82% YoY % 29.97% 24.80% 32.25% 14.56% 18.49% 12.38% - Horiz. % 327.24% 251.78% 201.75% 152.55% 133.17% 112.38% 100.00%
Dividend 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 48,029 22,997 29,355 28,745 41,581 12,898 - - YoY % 108.85% -21.66% 2.12% -30.87% 222.38% 0.00% - Horiz. % 372.37% 178.29% 227.59% 222.87% 322.38% 100.00% -
Div Payout % 66.59 % 42.48 % 60.02 % 58.85 % 137.38 % 55.15 % - % - YoY % 56.76% -29.22% 1.99% -57.16% 149.10% 0.00% - Horiz. % 120.74% 77.03% 108.83% 106.71% 249.10% 100.00% -
Equity 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 1,527,344 1,175,148 941,638 712,015 621,534 524,532 466,729 21.82% YoY % 29.97% 24.80% 32.25% 14.56% 18.49% 12.38% - Horiz. % 327.24% 251.78% 201.75% 152.55% 133.17% 112.38% 100.00%
NOSH 480,297 229,970 225,812 221,122 218,850 214,972 215,082 14.31% YoY % 108.85% 1.84% 2.12% 1.04% 1.80% -0.05% - Horiz. % 223.31% 106.92% 104.99% 102.81% 101.75% 99.95% 100.00%
Ratio Analysis 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 11.33 % 9.72 % 11.01 % 12.00 % 8.42 % 11.13 % 10.62 % 1.08% YoY % 16.56% -11.72% -8.25% 42.52% -24.35% 4.80% - Horiz. % 106.69% 91.53% 103.67% 112.99% 79.28% 104.80% 100.00%
ROE 4.72 % 4.61 % 5.19 % 6.86 % 4.87 % 4.46 % 4.45 % 0.99% YoY % 2.39% -11.18% -24.34% 40.86% 9.19% 0.22% - Horiz. % 106.07% 103.60% 116.63% 154.16% 109.44% 100.22% 100.00%
Per Share 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 134.51 243.97 200.39 187.86 169.63 105.14 95.41 5.89% YoY % -44.87% 21.75% 6.67% 10.75% 61.34% 10.20% - Horiz. % 140.98% 255.71% 210.03% 196.90% 177.79% 110.20% 100.00%
EPS 15.02 23.54 21.66 22.09 13.83 10.88 9.66 7.63% YoY % -36.19% 8.68% -1.95% 59.73% 27.11% 12.63% - Horiz. % 155.49% 243.69% 224.22% 228.67% 143.17% 112.63% 100.00%
DPS 10.00 10.00 13.00 13.00 19.00 6.00 0.00 - YoY % 0.00% -23.08% 0.00% -31.58% 216.67% 0.00% - Horiz. % 166.67% 166.67% 216.67% 216.67% 316.67% 100.00% -
NAPS 3.1800 5.1100 4.1700 3.2200 2.8400 2.4400 2.1700 6.57% YoY % -37.77% 22.54% 29.50% 13.38% 16.39% 12.44% - Horiz. % 146.54% 235.48% 192.17% 148.39% 130.88% 112.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,551,267 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 41.65 36.17 29.17 26.78 23.93 14.57 13.23 21.04% YoY % 15.15% 24.00% 8.92% 11.91% 64.24% 10.13% - Horiz. % 314.81% 273.39% 220.48% 202.42% 180.88% 110.13% 100.00%
EPS 4.65 3.49 3.15 3.15 1.95 1.51 1.34 23.02% YoY % 33.24% 10.79% 0.00% 61.54% 29.14% 12.69% - Horiz. % 347.01% 260.45% 235.07% 235.07% 145.52% 112.69% 100.00%
DPS 3.10 1.48 1.89 1.85 2.68 0.83 0.00 - YoY % 109.46% -21.69% 2.16% -30.97% 222.89% 0.00% - Horiz. % 373.49% 178.31% 227.71% 222.89% 322.89% 100.00% -
NAPS 0.9846 0.7575 0.6070 0.4590 0.4007 0.3381 0.3009 21.82% YoY % 29.98% 24.79% 32.24% 14.55% 18.52% 12.36% - Horiz. % 327.22% 251.74% 201.73% 152.54% 133.17% 112.36% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 8.6600 12.7000 7.1000 5.6900 5.2900 2.4000 2.5800 -
P/RPS 6.44 5.21 3.54 3.03 3.12 2.28 2.70 15.57% YoY % 23.61% 47.18% 16.83% -2.88% 36.84% -15.56% - Horiz. % 238.52% 192.96% 131.11% 112.22% 115.56% 84.44% 100.00%
P/EPS 57.67 53.95 32.78 25.76 38.25 22.06 26.71 13.67% YoY % 6.90% 64.58% 27.25% -32.65% 73.39% -17.41% - Horiz. % 215.91% 201.98% 122.73% 96.44% 143.20% 82.59% 100.00%
EY 1.73 1.85 3.05 3.88 2.61 4.53 3.74 -12.05% YoY % -6.49% -39.34% -21.39% 48.66% -42.38% 21.12% - Horiz. % 46.26% 49.47% 81.55% 103.74% 69.79% 121.12% 100.00%
DY 1.15 0.79 1.83 2.28 3.59 2.50 0.00 - YoY % 45.57% -56.83% -19.74% -36.49% 43.60% 0.00% - Horiz. % 46.00% 31.60% 73.20% 91.20% 143.60% 100.00% -
P/NAPS 2.72 2.49 1.70 1.77 1.86 0.98 1.19 14.76% YoY % 9.24% 46.47% -3.95% -4.84% 89.80% -17.65% - Horiz. % 228.57% 209.24% 142.86% 148.74% 156.30% 82.35% 100.00%
Price Multiplier on Announcement Date 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 19/09/17 26/09/16 29/09/15 24/09/14 26/09/13 18/09/12 28/09/11 -
Price 8.6000 6.3000 7.0500 6.9500 5.4600 2.4500 2.1100 -
P/RPS 6.39 2.58 3.52 3.70 3.22 2.33 2.21 19.34% YoY % 147.67% -26.70% -4.86% 14.91% 38.20% 5.43% - Horiz. % 289.14% 116.74% 159.28% 167.42% 145.70% 105.43% 100.00%
P/EPS 57.27 26.76 32.55 31.46 39.48 22.52 21.84 17.41% YoY % 114.01% -17.79% 3.46% -20.31% 75.31% 3.11% - Horiz. % 262.23% 122.53% 149.04% 144.05% 180.77% 103.11% 100.00%
EY 1.75 3.74 3.07 3.18 2.53 4.44 4.58 -14.80% YoY % -53.21% 21.82% -3.46% 25.69% -43.02% -3.06% - Horiz. % 38.21% 81.66% 67.03% 69.43% 55.24% 96.94% 100.00%
DY 1.16 1.59 1.84 1.87 3.48 2.45 0.00 - YoY % -27.04% -13.59% -1.60% -46.26% 42.04% 0.00% - Horiz. % 47.35% 64.90% 75.10% 76.33% 142.04% 100.00% -
P/NAPS 2.70 1.23 1.69 2.16 1.92 1.00 0.97 18.59% YoY % 119.51% -27.22% -21.76% 12.50% 92.00% 3.09% - Horiz. % 278.35% 126.80% 174.23% 222.68% 197.94% 103.09% 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 FY2014 Announcement.pdf 
