[SCIENTX] YoY Quarter Result on 2020-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 1,106,504 1,029,876 928,172 802,259 877,365 713,639 658,682 9.03% YoY % 7.44% 10.96% 15.69% -8.56% 22.94% 8.34% - Horiz. % 167.99% 156.35% 140.91% 121.80% 133.20% 108.34% 100.00%
PBT 184,741 136,707 130,419 128,030 115,844 72,538 92,566 12.20% YoY % 35.14% 4.82% 1.87% 10.52% 59.70% -21.64% - Horiz. % 199.58% 147.69% 140.89% 138.31% 125.15% 78.36% 100.00%
Tax -42,288 -23,293 -22,219 -28,141 -28,397 -17,196 -19,171 14.09% YoY % -81.55% -4.83% 21.04% 0.90% -65.14% 10.30% - Horiz. % 220.58% 121.50% 115.90% 146.79% 148.12% 89.70% 100.00%
NP 142,453 113,414 108,200 99,889 87,447 55,342 73,395 11.68% YoY % 25.60% 4.82% 8.32% 14.23% 58.01% -24.60% - Horiz. % 194.09% 154.53% 147.42% 136.10% 119.15% 75.40% 100.00%
NP to SH 137,841 107,175 102,874 92,533 80,962 53,666 72,402 11.32% YoY % 28.61% 4.18% 11.18% 14.29% 50.86% -25.88% - Horiz. % 190.38% 148.03% 142.09% 127.80% 111.82% 74.12% 100.00%
Tax Rate 22.89 % 17.04 % 17.04 % 21.98 % 24.51 % 23.71 % 20.71 % 1.68% YoY % 34.33% 0.00% -22.47% -10.32% 3.37% 14.49% - Horiz. % 110.53% 82.28% 82.28% 106.13% 118.35% 114.49% 100.00%
Total Cost 964,051 916,462 819,972 702,370 789,918 658,297 585,287 8.67% YoY % 5.19% 11.77% 16.74% -11.08% 19.99% 12.47% - Horiz. % 164.71% 156.58% 140.10% 120.00% 134.96% 112.47% 100.00%
Net Worth 3,536,425 3,226,079 2,930,741 2,658,038 2,308,371 1,823,695 1,605,708 14.06% YoY % 9.62% 10.08% 10.26% 15.15% 26.58% 13.58% - Horiz. % 220.24% 200.91% 182.52% 165.54% 143.76% 113.58% 100.00%
Dividend 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 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 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 3,536,425 3,226,079 2,930,741 2,658,038 2,308,371 1,823,695 1,605,708 14.06% YoY % 9.62% 10.08% 10.26% 15.15% 26.58% 13.58% - Horiz. % 220.24% 200.91% 182.52% 165.54% 143.76% 113.58% 100.00%
NOSH 1,551,063 1,550,999 1,550,656 516,124 515,261 488,926 483,647 21.43% YoY % 0.00% 0.02% 200.44% 0.17% 5.39% 1.09% - Horiz. % 320.70% 320.69% 320.62% 106.71% 106.54% 101.09% 100.00%
Ratio Analysis 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 12.87 % 11.01 % 11.66 % 12.45 % 9.97 % 7.75 % 11.14 % 2.43% YoY % 16.89% -5.57% -6.35% 24.87% 28.65% -30.43% - Horiz. % 115.53% 98.83% 104.67% 111.76% 89.50% 69.57% 100.00%
ROE 3.90 % 3.32 % 3.51 % 3.48 % 3.51 % 2.94 % 4.51 % -2.39% YoY % 17.47% -5.41% 0.86% -0.85% 19.39% -34.81% - Horiz. % 86.47% 73.61% 77.83% 77.16% 77.83% 65.19% 100.00%
Per Share 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 71.34 66.40 59.86 155.44 170.28 145.96 136.19 -10.21% YoY % 7.44% 10.93% -61.49% -8.72% 16.66% 7.17% - Horiz. % 52.38% 48.76% 43.95% 114.13% 125.03% 107.17% 100.00%
EPS 8.89 6.91 6.63 17.93 15.71 10.98 14.97 -8.32% YoY % 28.65% 4.22% -63.02% 14.13% 43.08% -26.65% - Horiz. % 59.39% 46.16% 44.29% 119.77% 104.94% 73.35% 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 2.2800 2.0800 1.8900 5.1500 4.4800 3.7300 3.3200 -6.07% YoY % 9.62% 10.05% -63.30% 14.96% 20.11% 12.35% - Horiz. % 68.67% 62.65% 56.93% 155.12% 134.94% 112.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,551,267 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 71.33 66.39 59.83 51.72 56.56 46.00 42.46 9.03% YoY % 7.44% 10.96% 15.68% -8.56% 22.96% 8.34% - Horiz. % 167.99% 156.36% 140.91% 121.81% 133.21% 108.34% 100.00%
EPS 8.89 6.91 6.63 5.96 5.22 3.46 4.67 11.32% YoY % 28.65% 4.22% 11.24% 14.18% 50.87% -25.91% - Horiz. % 190.36% 147.97% 141.97% 127.62% 111.78% 74.09% 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 2.2797 2.0796 1.8893 1.7135 1.4881 1.1756 1.0351 14.06% YoY % 9.62% 10.07% 10.26% 15.15% 26.58% 13.57% - Horiz. % 220.24% 200.91% 182.52% 165.54% 143.76% 113.57% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 3.6500 3.2600 4.6600 11.8800 9.2000 8.5900 8.9000 -
P/RPS 5.12 4.91 7.79 7.64 5.40 5.89 6.53 -3.97% YoY % 4.28% -36.97% 1.96% 41.48% -8.32% -9.80% - Horiz. % 78.41% 75.19% 119.30% 117.00% 82.70% 90.20% 100.00%
P/EPS 41.07 47.18 70.24 66.26 58.55 78.26 59.45 -5.98% YoY % -12.95% -32.83% 6.01% 13.17% -25.19% 31.64% - Horiz. % 69.08% 79.36% 118.15% 111.46% 98.49% 131.64% 100.00%
EY 2.43 2.12 1.42 1.51 1.71 1.28 1.68 6.34% YoY % 14.62% 49.30% -5.96% -11.70% 33.59% -23.81% - Horiz. % 144.64% 126.19% 84.52% 89.88% 101.79% 76.19% 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 1.60 1.57 2.47 2.31 2.05 2.30 2.68 -8.23% YoY % 1.91% -36.44% 6.93% 12.68% -10.87% -14.18% - Horiz. % 59.70% 58.58% 92.16% 86.19% 76.49% 85.82% 100.00%
Price Multiplier on Announcement Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 14/12/23 08/12/22 08/12/21 17/12/20 17/12/19 28/12/18 06/12/17 -
Price 3.5000 3.4000 4.5800 12.0200 9.5300 9.1500 8.5800 -
P/RPS 4.91 5.12 7.65 7.73 5.60 6.27 6.30 -4.07% YoY % -4.10% -33.07% -1.03% 38.04% -10.69% -0.48% - Horiz. % 77.94% 81.27% 121.43% 122.70% 88.89% 99.52% 100.00%
P/EPS 39.38 49.20 69.04 67.04 60.65 83.36 57.31 -6.06% YoY % -19.96% -28.74% 2.98% 10.54% -27.24% 45.45% - Horiz. % 68.71% 85.85% 120.47% 116.98% 105.83% 145.45% 100.00%
EY 2.54 2.03 1.45 1.49 1.65 1.20 1.74 6.50% YoY % 25.12% 40.00% -2.68% -9.70% 37.50% -31.03% - Horiz. % 145.98% 116.67% 83.33% 85.63% 94.83% 68.97% 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 1.54 1.63 2.42 2.33 2.13 2.45 2.58 -8.24% YoY % -5.52% -32.64% 3.86% 9.39% -13.06% -5.04% - Horiz. % 59.69% 63.18% 93.80% 90.31% 82.56% 94.96% 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 FY2021 Announcement.pdf 
