[SCIENTX] QoQ TTM Result on 31-Oct-2016 [#1] | Financial Results | I3investor

[SCIENTX] QoQ TTM Result on 31-Oct-2016 [#1]

Announcement Date
15-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Oct-2016 [#1]
Profit Trend
QoQ- -3.65%
YoY- 22.93%
View:
Show?
TTM Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 2,403,151 2,318,143 2,225,885 2,185,066 2,200,980 2,092,421 2,003,775 12.89%
PBT 317,968 303,593 293,944 291,965 306,332 313,420 294,134 5.33%
Tax -58,027 -62,335 -57,476 -55,164 -59,765 -71,543 -70,938 -12.54%
NP 259,941 241,258 236,468 236,801 246,567 241,877 223,196 10.70%
-
NP to SH 255,873 237,881 232,639 232,069 240,865 235,641 217,344 11.50%
-
Tax Rate 18.25% 20.53% 19.55% 18.89% 19.51% 22.83% 24.12% -
Total Cost 2,143,210 2,076,885 1,989,417 1,948,265 1,954,413 1,850,544 1,780,579 13.16%
-
Net Worth 1,527,344 1,340,141 1,272,444 1,227,846 1,175,148 1,135,703 1,044,624 28.85%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 75,852 50,820 50,363 50,363 50,363 56,721 49,682 32.62%
Div Payout % 29.64% 21.36% 21.65% 21.70% 20.91% 24.07% 22.86% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 1,527,344 1,340,141 1,272,444 1,227,846 1,175,148 1,135,703 1,044,624 28.85%
NOSH 483,558 463,716 463,558 459,867 229,970 228,052 226,109 66.06%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 10.82% 10.41% 10.62% 10.84% 11.20% 11.56% 11.14% -
ROE 16.75% 17.75% 18.28% 18.90% 20.50% 20.75% 20.81% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 500.35 499.90 481.06 475.15 957.07 917.52 886.20 -31.71%
EPS 53.27 51.30 50.28 50.46 104.74 103.33 96.12 -32.55%
DPS 15.79 10.96 10.88 10.95 22.00 25.00 22.00 -19.85%
NAPS 3.18 2.89 2.75 2.67 5.11 4.98 4.62 -22.06%
Adjusted Per Share Value based on latest NOSH - 459,867
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 154.42 148.96 143.03 140.40 141.43 134.45 128.76 12.89%
EPS 16.44 15.29 14.95 14.91 15.48 15.14 13.97 11.47%
DPS 4.87 3.27 3.24 3.24 3.24 3.64 3.19 32.61%
NAPS 0.9814 0.8611 0.8176 0.789 0.7551 0.7298 0.6712 28.85%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 8.66 8.29 6.99 6.52 12.70 12.50 10.50 -
P/RPS 1.73 1.66 1.45 1.37 1.33 1.36 1.18 29.08%
P/EPS 16.26 16.16 13.90 12.92 12.13 12.10 10.92 30.42%
EY 6.15 6.19 7.19 7.74 8.25 8.27 9.15 -23.28%
DY 1.82 1.32 1.56 1.68 1.73 2.00 2.10 -9.10%
P/NAPS 2.72 2.87 2.54 2.44 2.49 2.51 2.27 12.82%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 19/09/17 20/06/17 22/03/17 15/12/16 26/09/16 01/06/16 22/03/16 -
Price 8.60 8.34 7.25 6.91 6.30 13.04 12.94 -
P/RPS 1.72 1.67 1.51 1.45 0.66 1.42 1.46 11.55%
P/EPS 16.14 16.26 14.42 13.69 6.02 12.62 13.46 12.88%
EY 6.19 6.15 6.93 7.30 16.62 7.92 7.43 -11.47%
DY 1.84 1.31 1.50 1.58 3.49 1.92 1.70 5.42%
P/NAPS 2.70 2.89 2.64 2.59 1.23 2.62 2.80 -2.39%

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