[SCIENTX] QoQ TTM Result on 31-Oct-2017 [#1]

Announcement Date
06-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Oct-2017 [#1]
Profit Trend
QoQ- 7.95%
YoY- 19.02%
View:
Show?
TTM Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 2,626,767 2,539,678 2,575,653 2,527,149 2,403,151 2,318,143 2,225,885 11.70%
PBT 361,658 339,044 347,666 344,121 317,968 303,593 293,944 14.86%
Tax -67,624 -61,029 -64,728 -63,772 -58,027 -62,335 -57,476 11.48%
NP 294,034 278,015 282,938 280,349 259,941 241,258 236,468 15.67%
-
NP to SH 289,806 273,646 279,007 276,218 255,873 237,881 232,639 15.82%
-
Tax Rate 18.70% 18.00% 18.62% 18.53% 18.25% 20.53% 19.55% -
Total Cost 2,332,733 2,261,663 2,292,715 2,246,800 2,143,210 2,076,885 1,989,417 11.22%
-
Net Worth 1,765,024 1,716,132 1,635,984 1,605,708 1,527,344 1,340,141 1,272,444 24.45%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 97,785 96,922 75,852 75,852 75,852 50,820 50,363 55.82%
Div Payout % 33.74% 35.42% 27.19% 27.46% 29.64% 21.36% 21.65% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 1,765,024 1,716,132 1,635,984 1,605,708 1,527,344 1,340,141 1,272,444 24.45%
NOSH 488,926 488,926 488,926 483,647 483,558 463,716 463,558 3.62%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 11.19% 10.95% 10.99% 11.09% 10.82% 10.41% 10.62% -
ROE 16.42% 15.95% 17.05% 17.20% 16.75% 17.75% 18.28% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 537.25 519.44 532.14 522.52 500.35 499.90 481.06 7.66%
EPS 59.27 55.97 57.64 57.11 53.27 51.30 50.28 11.62%
DPS 20.00 20.00 15.67 15.68 15.79 10.96 10.88 50.22%
NAPS 3.61 3.51 3.38 3.32 3.18 2.89 2.75 19.94%
Adjusted Per Share Value based on latest NOSH - 483,647
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 168.79 163.19 165.50 162.39 154.42 148.96 143.03 11.70%
EPS 18.62 17.58 17.93 17.75 16.44 15.29 14.95 15.80%
DPS 6.28 6.23 4.87 4.87 4.87 3.27 3.24 55.64%
NAPS 1.1341 1.1027 1.0512 1.0318 0.9814 0.8611 0.8176 24.45%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 7.90 7.61 8.75 8.90 8.66 8.29 6.99 -
P/RPS 1.47 1.47 1.64 1.70 1.73 1.66 1.45 0.91%
P/EPS 13.33 13.60 15.18 15.58 16.26 16.16 13.90 -2.76%
EY 7.50 7.35 6.59 6.42 6.15 6.19 7.19 2.86%
DY 2.53 2.63 1.79 1.76 1.82 1.32 1.56 38.15%
P/NAPS 2.19 2.17 2.59 2.68 2.72 2.87 2.54 -9.43%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 20/09/18 20/06/18 22/03/18 06/12/17 19/09/17 20/06/17 22/03/17 -
Price 8.57 6.71 8.03 8.58 8.60 8.34 7.25 -
P/RPS 1.60 1.29 1.51 1.64 1.72 1.67 1.51 3.94%
P/EPS 14.46 11.99 13.93 15.02 16.14 16.26 14.42 0.18%
EY 6.92 8.34 7.18 6.66 6.19 6.15 6.93 -0.09%
DY 2.33 2.98 1.95 1.83 1.84 1.31 1.50 34.23%
P/NAPS 2.37 1.91 2.38 2.58 2.70 2.89 2.64 -6.95%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment