[SCIENTX] YoY Quarter Result on 2022-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 1,071,515 1,111,295 970,364 954,629 938,765 733,154 646,065 8.79% YoY % -3.58% 14.52% 1.65% 1.69% 28.04% 13.48% - Horiz. % 165.85% 172.01% 150.20% 147.76% 145.31% 113.48% 100.00%
PBT 145,558 173,568 174,509 184,188 176,573 106,897 84,283 9.53% YoY % -16.14% -0.54% -5.25% 4.31% 65.18% 26.83% - Horiz. % 172.70% 205.93% 207.05% 218.54% 209.50% 126.83% 100.00%
Tax -37,187 -42,715 -26,300 -35,387 -37,956 -17,664 -11,069 22.37% YoY % 12.94% -62.41% 25.68% 6.77% -114.88% -59.58% - Horiz. % 335.96% 385.90% 237.60% 319.69% 342.90% 159.58% 100.00%
NP 108,371 130,853 148,209 148,801 138,617 89,233 73,214 6.75% YoY % -17.18% -11.71% -0.40% 7.35% 55.34% 21.88% - Horiz. % 148.02% 178.73% 202.43% 203.24% 189.33% 121.88% 100.00%
NP to SH 114,894 124,984 142,654 142,052 133,402 88,287 72,127 8.06% YoY % -8.07% -12.39% 0.42% 6.48% 51.10% 22.40% - Horiz. % 159.29% 173.28% 197.78% 196.95% 184.95% 122.40% 100.00%
Tax Rate 25.55 % 24.61 % 15.07 % 19.21 % 21.50 % 16.52 % 13.13 % 11.73% YoY % 3.82% 63.30% -21.55% -10.65% 30.15% 25.82% - Horiz. % 194.59% 187.43% 114.78% 146.31% 163.75% 125.82% 100.00%
Total Cost 963,144 980,442 822,155 805,828 800,148 643,921 572,851 9.04% YoY % -1.76% 19.25% 2.03% 0.71% 24.26% 12.41% - Horiz. % 168.13% 171.15% 143.52% 140.67% 139.68% 112.41% 100.00%
Net Worth 3,396,829 3,101,999 2,899,651 2,563,907 2,225,929 1,765,024 1,527,344 14.24% YoY % 9.50% 6.98% 13.10% 15.18% 26.11% 15.56% - Horiz. % 222.40% 203.10% 189.85% 167.87% 145.74% 115.56% 100.00%
Dividend 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div 77,553 77,549 77,530 67,063 51,526 48,892 48,029 8.31% YoY % 0.00% 0.02% 15.61% 30.16% 5.39% 1.80% - Horiz. % 161.47% 161.46% 161.42% 139.63% 107.28% 101.80% 100.00%
Div Payout % 67.50 % 62.05 % 54.35 % 47.21 % 38.62 % 55.38 % 66.59 % 0.23% YoY % 8.78% 14.17% 15.12% 22.24% -30.26% -16.83% - Horiz. % 101.37% 93.18% 81.62% 70.90% 58.00% 83.17% 100.00%
Equity 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 3,396,829 3,101,999 2,899,651 2,563,907 2,225,929 1,765,024 1,527,344 14.24% YoY % 9.50% 6.98% 13.10% 15.18% 26.11% 15.56% - Horiz. % 222.40% 203.10% 189.85% 167.87% 145.74% 115.56% 100.00%
NOSH 1,551,063 1,550,999 1,550,616 515,876 515,261 488,926 480,297 21.57% YoY % 0.00% 0.02% 200.58% 0.12% 5.39% 1.80% - Horiz. % 322.94% 322.93% 322.85% 107.41% 107.28% 101.80% 100.00%
Ratio Analysis 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 10.11 % 11.77 % 15.27 % 15.59 % 14.77 % 12.17 % 11.33 % -1.88% YoY % -14.10% -22.92% -2.05% 5.55% 21.36% 7.41% - Horiz. % 89.23% 103.88% 134.77% 137.60% 130.36% 107.41% 100.00%
ROE 3.38 % 4.03 % 4.92 % 5.54 % 5.99 % 5.00 % 4.72 % -5.41% YoY % -16.13% -18.09% -11.19% -7.51% 19.80% 5.93% - Horiz. % 71.61% 85.38% 104.24% 117.37% 126.91% 105.93% 100.00%
Per Share 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 69.08 71.65 62.58 185.05 182.19 149.95 134.51 -10.51% YoY % -3.59% 14.49% -66.18% 1.57% 21.50% 11.48% - Horiz. % 51.36% 53.27% 46.52% 137.57% 135.45% 111.48% 100.00%
EPS 7.41 8.06 9.20 27.54 25.89 18.06 15.02 -11.10% YoY % -8.06% -12.39% -66.59% 6.37% 43.36% 20.24% - Horiz. % 49.33% 53.66% 61.25% 183.36% 172.37% 120.24% 100.00%
DPS 5.00 5.00 5.00 13.00 10.00 10.00 10.00 -10.91% YoY % 0.00% 0.00% -61.54% 30.00% 0.00% 0.00% - Horiz. % 50.00% 50.00% 50.00% 130.00% 100.00% 100.00% 100.00%
NAPS 2.1900 2.0000 1.8700 4.9700 4.3200 3.6100 3.1800 -6.02% YoY % 9.50% 6.95% -62.37% 15.05% 19.67% 13.52% - Horiz. % 68.87% 62.89% 58.81% 156.29% 135.85% 113.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,551,267 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 69.07 71.64 62.55 61.54 60.52 47.26 41.65 8.79% YoY % -3.59% 14.53% 1.64% 1.69% 28.06% 13.47% - Horiz. % 165.83% 172.00% 150.18% 147.76% 145.31% 113.47% 100.00%
EPS 7.41 8.06 9.20 9.16 8.60 5.69 4.65 8.07% YoY % -8.06% -12.39% 0.44% 6.51% 51.14% 22.37% - Horiz. % 159.35% 173.33% 197.85% 196.99% 184.95% 122.37% 100.00%
DPS 5.00 5.00 5.00 4.32 3.32 3.15 3.10 8.29% YoY % 0.00% 0.00% 15.74% 30.12% 5.40% 1.61% - Horiz. % 161.29% 161.29% 161.29% 139.35% 107.10% 101.61% 100.00%
NAPS 2.1897 1.9997 1.8692 1.6528 1.4349 1.1378 0.9846 14.24% YoY % 9.50% 6.98% 13.09% 15.19% 26.11% 15.56% - Horiz. % 222.39% 203.10% 189.84% 167.87% 145.73% 115.56% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 3.5600 3.4300 4.1800 9.1000 8.4200 7.9000 8.6600 -
P/RPS 5.15 4.79 6.68 4.92 4.62 5.27 6.44 -3.66% YoY % 7.52% -28.29% 35.77% 6.49% -12.33% -18.17% - Horiz. % 79.97% 74.38% 103.73% 76.40% 71.74% 81.83% 100.00%
P/EPS 48.06 42.56 45.44 33.05 32.52 43.75 57.67 -2.99% YoY % 12.92% -6.34% 37.49% 1.63% -25.67% -24.14% - Horiz. % 83.34% 73.80% 78.79% 57.31% 56.39% 75.86% 100.00%
EY 2.08 2.35 2.20 3.03 3.07 2.29 1.73 3.12% YoY % -11.49% 6.82% -27.39% -1.30% 34.06% 32.37% - Horiz. % 120.23% 135.84% 127.17% 175.14% 177.46% 132.37% 100.00%
DY 1.40 1.46 1.20 1.43 1.19 1.27 1.15 3.33% YoY % -4.11% 21.67% -16.08% 20.17% -6.30% 10.43% - Horiz. % 121.74% 126.96% 104.35% 124.35% 103.48% 110.43% 100.00%
P/NAPS 1.63 1.72 2.24 1.83 1.95 2.19 2.72 -8.18% YoY % -5.23% -23.21% 22.40% -6.15% -10.96% -19.49% - Horiz. % 59.93% 63.24% 82.35% 67.28% 71.69% 80.51% 100.00%
Price Multiplier on Announcement Date 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 20/09/23 29/09/22 29/09/21 18/09/20 26/09/19 20/09/18 19/09/17 -
Price 3.6800 3.5200 4.5700 9.5000 8.9400 8.5700 8.6000 -
P/RPS 5.33 4.91 7.30 5.13 4.91 5.72 6.39 -2.98% YoY % 8.55% -32.74% 42.30% 4.48% -14.16% -10.49% - Horiz. % 83.41% 76.84% 114.24% 80.28% 76.84% 89.51% 100.00%
P/EPS 49.68 43.68 49.67 34.50 34.53 47.46 57.27 -2.34% YoY % 13.74% -12.06% 43.97% -0.09% -27.24% -17.13% - Horiz. % 86.75% 76.27% 86.73% 60.24% 60.29% 82.87% 100.00%
EY 2.01 2.29 2.01 2.90 2.90 2.11 1.75 2.33% YoY % -12.23% 13.93% -30.69% 0.00% 37.44% 20.57% - Horiz. % 114.86% 130.86% 114.86% 165.71% 165.71% 120.57% 100.00%
DY 1.36 1.42 1.09 1.37 1.12 1.17 1.16 2.69% YoY % -4.23% 30.28% -20.44% 22.32% -4.27% 0.86% - Horiz. % 117.24% 122.41% 93.97% 118.10% 96.55% 100.86% 100.00%
P/NAPS 1.68 1.76 2.44 1.91 2.07 2.37 2.70 -7.60% YoY % -4.55% -27.87% 27.75% -7.73% -12.66% -12.22% - Horiz. % 62.22% 65.19% 90.37% 70.74% 76.67% 87.78% 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 FY2022 Announcement.pdf 
