[SCIENTX] QoQ TTM Result on 2015-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 2,092,421 2,003,775 1,921,211 1,801,684 1,764,587 1,736,107 1,656,732 16.86% QoQ % 4.42% 4.30% 6.63% 2.10% 1.64% 4.79% - Horiz. % 126.30% 120.95% 115.96% 108.75% 106.51% 104.79% 100.00%
PBT 313,420 294,134 261,579 220,962 199,980 191,552 188,654 40.32% QoQ % 6.56% 12.45% 18.38% 10.49% 4.40% 1.54% - Horiz. % 166.13% 155.91% 138.66% 117.13% 106.00% 101.54% 100.00%
Tax -71,543 -70,938 -67,922 -58,866 -37,897 -36,254 -35,796 58.73% QoQ % -0.85% -4.44% -15.38% -55.33% -4.53% -1.28% - Horiz. % 199.86% 198.17% 189.75% 164.45% 105.87% 101.28% 100.00%
NP 241,877 223,196 193,657 162,096 162,083 155,298 152,858 35.83% QoQ % 8.37% 15.25% 19.47% 0.01% 4.37% 1.60% - Horiz. % 158.24% 146.02% 126.69% 106.04% 106.04% 101.60% 100.00%
NP to SH 235,641 217,344 188,776 158,190 158,125 151,508 149,374 35.55% QoQ % 8.42% 15.13% 19.33% 0.04% 4.37% 1.43% - Horiz. % 157.75% 145.50% 126.38% 105.90% 105.86% 101.43% 100.00%
Tax Rate 22.83 % 24.12 % 25.97 % 26.64 % 18.95 % 18.93 % 18.97 % 13.16% QoQ % -5.35% -7.12% -2.52% 40.58% 0.11% -0.21% - Horiz. % 120.35% 127.15% 136.90% 140.43% 99.89% 99.79% 100.00%
Total Cost 1,850,544 1,780,579 1,727,554 1,639,588 1,602,504 1,580,809 1,503,874 14.85% QoQ % 3.93% 3.07% 5.37% 2.31% 1.37% 5.12% - Horiz. % 123.05% 118.40% 114.87% 109.02% 106.56% 105.12% 100.00%
Net Worth 1,135,703 1,044,624 1,007,440 941,638 851,480 807,717 767,176 29.92% QoQ % 8.72% 3.69% 6.99% 10.59% 5.42% 5.28% - Horiz. % 148.04% 136.16% 131.32% 122.74% 110.99% 105.28% 100.00%
Dividend 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 56,721 49,682 49,682 49,682 49,073 46,440 46,440 14.28% QoQ % 14.17% 0.00% 0.00% 1.24% 5.67% 0.00% - Horiz. % 122.14% 106.98% 106.98% 106.98% 105.67% 100.00% 100.00%
Div Payout % 24.07 % 22.86 % 26.32 % 31.41 % 31.03 % 30.65 % 31.09 % -15.70% QoQ % 5.29% -13.15% -16.21% 1.22% 1.24% -1.42% - Horiz. % 77.42% 73.53% 84.66% 101.03% 99.81% 98.58% 100.00%
Equity 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 1,135,703 1,044,624 1,007,440 941,638 851,480 807,717 767,176 29.92% QoQ % 8.72% 3.69% 6.99% 10.59% 5.42% 5.28% - Horiz. % 148.04% 136.16% 131.32% 122.74% 110.99% 105.28% 100.00%
NOSH 228,052 226,109 225,883 225,812 225,856 225,619 221,088 2.09% QoQ % 0.86% 0.10% 0.03% -0.02% 0.11% 2.05% - Horiz. % 103.15% 102.27% 102.17% 102.14% 102.16% 102.05% 100.00%
Ratio Analysis 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 11.56 % 11.14 % 10.08 % 9.00 % 9.19 % 8.95 % 9.23 % 16.21% QoQ % 3.77% 10.52% 12.00% -2.07% 2.68% -3.03% - Horiz. % 125.24% 120.69% 109.21% 97.51% 99.57% 96.97% 100.00%
ROE 20.75 % 20.81 % 18.74 % 16.80 % 18.57 % 18.76 % 19.47 % 4.34% QoQ % -0.29% 11.05% 11.55% -9.53% -1.01% -3.65% - Horiz. % 106.57% 106.88% 96.25% 86.29% 95.38% 96.35% 100.00%
Per Share 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 917.52 886.20 850.53 797.87 781.29 769.48 749.35 14.47% QoQ % 3.53% 4.19% 6.60% 2.12% 1.53% 2.69% - Horiz. % 122.44% 118.26% 113.50% 106.47% 104.26% 102.69% 100.00%
EPS 103.33 96.12 83.57 70.05 70.01 67.15 67.56 32.78% QoQ % 7.50% 15.02% 19.30% 0.06% 4.26% -0.61% - Horiz. % 152.95% 142.27% 123.70% 103.69% 103.63% 99.39% 100.00%
DPS 25.00 22.00 22.00 22.00 21.73 20.58 21.00 12.34% QoQ % 13.64% 0.00% 0.00% 1.24% 5.59% -2.00% - Horiz. % 119.05% 104.76% 104.76% 104.76% 103.48% 98.00% 100.00%
NAPS 4.9800 4.6200 4.4600 4.1700 3.7700 3.5800 3.4700 27.26% QoQ % 7.79% 3.59% 6.95% 10.61% 5.31% 3.17% - Horiz. % 143.52% 133.14% 128.53% 120.17% 108.65% 103.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,550,594 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 134.94 129.23 123.90 116.19 113.80 111.96 106.84 16.86% QoQ % 4.42% 4.30% 6.64% 2.10% 1.64% 4.79% - Horiz. % 126.30% 120.96% 115.97% 108.75% 106.51% 104.79% 100.00%
EPS 15.20 14.02 12.17 10.20 10.20 9.77 9.63 35.60% QoQ % 8.42% 15.20% 19.31% 0.00% 4.40% 1.45% - Horiz. % 157.84% 145.59% 126.38% 105.92% 105.92% 101.45% 100.00%
DPS 3.66 3.20 3.20 3.20 3.16 3.00 3.00 14.19% QoQ % 14.38% 0.00% 0.00% 1.27% 5.33% 0.00% - Horiz. % 122.00% 106.67% 106.67% 106.67% 105.33% 100.00% 100.00%
NAPS 0.7324 0.6737 0.6497 0.6073 0.5491 0.5209 0.4948 29.91% QoQ % 8.71% 3.69% 6.98% 10.60% 5.41% 5.27% - Horiz. % 148.02% 136.16% 131.31% 122.74% 110.97% 105.27% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 12.5000 10.5000 7.6600 7.1000 6.6500 6.6300 7.1500 -
P/RPS 1.36 1.18 0.90 0.89 0.85 0.86 0.95 27.05% QoQ % 15.25% 31.11% 1.12% 4.71% -1.16% -9.47% - Horiz. % 143.16% 124.21% 94.74% 93.68% 89.47% 90.53% 100.00%
P/EPS 12.10 10.92 9.17 10.14 9.50 9.87 10.58 9.37% QoQ % 10.81% 19.08% -9.57% 6.74% -3.75% -6.71% - Horiz. % 114.37% 103.21% 86.67% 95.84% 89.79% 93.29% 100.00%
EY 8.27 9.15 10.91 9.87 10.53 10.13 9.45 -8.52% QoQ % -9.62% -16.13% 10.54% -6.27% 3.95% 7.20% - Horiz. % 87.51% 96.83% 115.45% 104.44% 111.43% 107.20% 100.00%
DY 2.00 2.10 2.87 3.10 3.27 3.10 2.94 -22.67% QoQ % -4.76% -26.83% -7.42% -5.20% 5.48% 5.44% - Horiz. % 68.03% 71.43% 97.62% 105.44% 111.22% 105.44% 100.00%
P/NAPS 2.51 2.27 1.72 1.70 1.76 1.85 2.06 14.09% QoQ % 10.57% 31.98% 1.18% -3.41% -4.86% -10.19% - Horiz. % 121.84% 110.19% 83.50% 82.52% 85.44% 89.81% 100.00%
Price Multiplier on Announcement Date 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 01/06/16 22/03/16 17/12/15 29/09/15 29/06/15 23/03/15 17/12/14 -
Price 13.0400 12.9400 9.1500 7.0500 6.7600 6.6200 6.8400 -
P/RPS 1.42 1.46 1.08 0.88 0.87 0.86 0.91 34.57% QoQ % -2.74% 35.19% 22.73% 1.15% 1.16% -5.49% - Horiz. % 156.04% 160.44% 118.68% 96.70% 95.60% 94.51% 100.00%
P/EPS 12.62 13.46 10.95 10.06 9.66 9.86 10.12 15.87% QoQ % -6.24% 22.92% 8.85% 4.14% -2.03% -2.57% - Horiz. % 124.70% 133.00% 108.20% 99.41% 95.45% 97.43% 100.00%
EY 7.92 7.43 9.13 9.94 10.36 10.14 9.88 -13.72% QoQ % 6.59% -18.62% -8.15% -4.05% 2.17% 2.63% - Horiz. % 80.16% 75.20% 92.41% 100.61% 104.86% 102.63% 100.00%
DY 1.92 1.70 2.40 3.12 3.21 3.11 3.07 -26.89% QoQ % 12.94% -29.17% -23.08% -2.80% 3.22% 1.30% - Horiz. % 62.54% 55.37% 78.18% 101.63% 104.56% 101.30% 100.00%
P/NAPS 2.62 2.80 2.05 1.69 1.79 1.85 1.97 20.96% QoQ % -6.43% 36.59% 21.30% -5.59% -3.24% -6.09% - Horiz. % 132.99% 142.13% 104.06% 85.79% 90.86% 93.91% 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 FY2015 Announcement.pdf 
