[SCIENTX] YoY Quarter Result on 2014-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 658,682 534,684 550,598 431,071 364,811 241,616 213,762 20.61% YoY % 23.19% -2.89% 27.73% 18.16% 50.99% 13.03% - Horiz. % 308.14% 250.13% 257.58% 201.66% 170.66% 113.03% 100.00%
PBT 92,566 66,413 80,780 40,163 37,776 31,329 26,285 23.32% YoY % 39.38% -17.79% 101.13% 6.32% 20.58% 19.19% - Horiz. % 352.16% 252.67% 307.32% 152.80% 143.72% 119.19% 100.00%
Tax -19,171 -13,426 -18,027 -8,971 -7,941 -6,053 -4,895 25.52% YoY % -42.79% 25.52% -100.95% -12.97% -31.19% -23.66% - Horiz. % 391.64% 274.28% 368.27% 183.27% 162.23% 123.66% 100.00%
NP 73,395 52,987 62,753 31,192 29,835 25,276 21,390 22.79% YoY % 38.52% -15.56% 101.18% 4.55% 18.04% 18.17% - Horiz. % 343.13% 247.72% 293.38% 145.83% 139.48% 118.17% 100.00%
NP to SH 72,402 52,057 60,853 30,267 29,343 24,875 20,633 23.25% YoY % 39.08% -14.45% 101.05% 3.15% 17.96% 20.56% - Horiz. % 350.90% 252.30% 294.93% 146.69% 142.21% 120.56% 100.00%
Tax Rate 20.71 % 20.22 % 22.32 % 22.34 % 21.02 % 19.32 % 18.62 % 1.79% YoY % 2.42% -9.41% -0.09% 6.28% 8.80% 3.76% - Horiz. % 111.22% 108.59% 119.87% 119.98% 112.89% 103.76% 100.00%
Total Cost 585,287 481,697 487,845 399,879 334,976 216,340 192,372 20.36% YoY % 21.51% -1.26% 22.00% 19.38% 54.84% 12.46% - Horiz. % 304.25% 250.40% 253.59% 207.87% 174.13% 112.46% 100.00%
Net Worth 1,605,708 1,227,846 1,007,440 767,176 636,833 550,388 488,393 21.92% YoY % 30.77% 21.88% 31.32% 20.47% 15.71% 12.69% - Horiz. % 328.77% 251.41% 206.28% 157.08% 130.39% 112.69% 100.00%
Dividend 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div - - - - - - 15,060 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 72.99 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 1,605,708 1,227,846 1,007,440 767,176 636,833 550,388 488,393 21.92% YoY % 30.77% 21.88% 31.32% 20.47% 15.71% 12.69% - Horiz. % 328.77% 251.41% 206.28% 157.08% 130.39% 112.69% 100.00%
NOSH 483,647 459,867 225,883 221,088 221,122 214,995 215,151 14.44% YoY % 5.17% 103.59% 2.17% -0.02% 2.85% -0.07% - Horiz. % 224.79% 213.74% 104.99% 102.76% 102.78% 99.93% 100.00%
Ratio Analysis 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 11.14 % 9.91 % 11.40 % 7.24 % 8.18 % 10.46 % 10.01 % 1.80% YoY % 12.41% -13.07% 57.46% -11.49% -21.80% 4.50% - Horiz. % 111.29% 99.00% 113.89% 72.33% 81.72% 104.50% 100.00%
ROE 4.51 % 4.24 % 6.04 % 3.95 % 4.61 % 4.52 % 4.22 % 1.11% YoY % 6.37% -29.80% 52.91% -14.32% 1.99% 7.11% - Horiz. % 106.87% 100.47% 143.13% 93.60% 109.24% 107.11% 100.00%
Per Share 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 136.19 116.27 243.75 194.98 164.98 112.38 99.35 5.39% YoY % 17.13% -52.30% 25.01% 18.18% 46.81% 13.12% - Horiz. % 137.08% 117.03% 245.34% 196.26% 166.06% 113.12% 100.00%
EPS 14.97 11.32 26.94 13.69 13.27 11.57 9.59 7.70% YoY % 32.24% -57.98% 96.79% 3.17% 14.69% 20.65% - Horiz. % 156.10% 118.04% 280.92% 142.75% 138.37% 120.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.3200 2.6700 4.4600 3.4700 2.8800 2.5600 2.2700 6.54% YoY % 24.34% -40.13% 28.53% 20.49% 12.50% 12.78% - Horiz. % 146.26% 117.62% 196.48% 152.86% 126.87% 112.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,551,267 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 42.46 34.47 35.49 27.79 23.52 15.58 13.78 20.61% YoY % 23.18% -2.87% 27.71% 18.15% 50.96% 13.06% - Horiz. % 308.13% 250.15% 257.55% 201.67% 170.68% 113.06% 100.00%
EPS 4.67 3.36 3.92 1.95 1.89 1.60 1.33 23.26% YoY % 38.99% -14.29% 101.03% 3.17% 18.12% 20.30% - Horiz. % 351.13% 252.63% 294.74% 146.62% 142.11% 120.30% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.97 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0351 0.7915 0.6494 0.4945 0.4105 0.3548 0.3148 21.92% YoY % 30.78% 21.88% 31.32% 20.46% 15.70% 12.71% - Horiz. % 328.81% 251.43% 206.29% 157.08% 130.40% 112.71% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 8.9000 6.5200 7.6600 7.1500 5.6300 3.2100 2.3400 -
P/RPS 6.53 5.61 3.14 3.67 3.41 2.86 2.36 18.47% YoY % 16.40% 78.66% -14.44% 7.62% 19.23% 21.19% - Horiz. % 276.69% 237.71% 133.05% 155.51% 144.49% 121.19% 100.00%
P/EPS 59.45 57.60 28.43 52.23 42.43 27.74 24.40 15.98% YoY % 3.21% 102.60% -45.57% 23.10% 52.96% 13.69% - Horiz. % 243.65% 236.07% 116.52% 214.06% 173.89% 113.69% 100.00%
EY 1.68 1.74 3.52 1.91 2.36 3.60 4.10 -13.81% YoY % -3.45% -50.57% 84.29% -19.07% -34.44% -12.20% - Horiz. % 40.98% 42.44% 85.85% 46.59% 57.56% 87.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.99 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.68 2.44 1.72 2.06 1.95 1.25 1.03 17.26% YoY % 9.84% 41.86% -16.50% 5.64% 56.00% 21.36% - Horiz. % 260.19% 236.89% 166.99% 200.00% 189.32% 121.36% 100.00%
Price Multiplier on Announcement Date 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 06/12/17 15/12/16 17/12/15 17/12/14 17/12/13 19/12/12 15/12/11 -
Price 8.5800 6.9100 9.1500 6.8400 5.6100 3.0500 2.5100 -
P/RPS 6.30 5.94 3.75 3.51 3.40 2.71 2.53 16.41% YoY % 6.06% 58.40% 6.84% 3.24% 25.46% 7.11% - Horiz. % 249.01% 234.78% 148.22% 138.74% 134.39% 107.11% 100.00%
P/EPS 57.31 61.04 33.96 49.96 42.28 26.36 26.17 13.94% YoY % -6.11% 79.74% -32.03% 18.16% 60.39% 0.73% - Horiz. % 218.99% 233.24% 129.77% 190.91% 161.56% 100.73% 100.00%
EY 1.74 1.64 2.94 2.00 2.37 3.79 3.82 -12.27% YoY % 6.10% -44.22% 47.00% -15.61% -37.47% -0.79% - Horiz. % 45.55% 42.93% 76.96% 52.36% 62.04% 99.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.79 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.58 2.59 2.05 1.97 1.95 1.19 1.11 15.08% YoY % -0.39% 26.34% 4.06% 1.03% 63.87% 7.21% - Horiz. % 232.43% 233.33% 184.68% 177.48% 175.68% 107.21% 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 Q1 FY2015 Announcement.pdf 
