[SCIPACK] QoQ Annualized Quarter Result on 2023-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Revenue 691,896 774,784 785,953 823,954 855,664 774,049 776,284 -7.37% QoQ % -10.70% -1.42% -4.61% -3.71% 10.54% -0.29% - Horiz. % 89.13% 99.81% 101.25% 106.14% 110.23% 99.71% 100.00%
PBT 42,308 36,586 59,258 63,228 64,796 42,502 43,125 -1.26% QoQ % 15.64% -38.26% -6.28% -2.42% 52.45% -1.45% - Horiz. % 98.10% 84.84% 137.41% 146.61% 150.25% 98.55% 100.00%
Tax -9,996 -8,464 -10,626 -10,860 -14,256 -185 -1,614 236.04% QoQ % -18.10% 20.35% 2.15% 23.82% -7,605.95% 88.54% - Horiz. % 619.08% 524.19% 658.13% 672.58% 882.91% 11.46% 100.00%
NP 32,312 28,122 48,632 52,368 50,540 42,317 41,510 -15.34% QoQ % 14.90% -42.17% -7.13% 3.62% 19.43% 1.94% - Horiz. % 77.84% 67.75% 117.16% 126.16% 121.75% 101.94% 100.00%
NP to SH 30,824 35,939 47,720 51,304 49,100 43,151 42,397 -19.10% QoQ % -14.23% -24.69% -6.99% 4.49% 13.79% 1.78% - Horiz. % 72.70% 84.77% 112.55% 121.01% 115.81% 101.78% 100.00%
Tax Rate 23.63 % 23.13 % 17.93 % 17.18 % 22.00 % 0.44 % 3.74 % 240.62% QoQ % 2.16% 29.00% 4.37% -21.91% 4,900.00% -88.24% - Horiz. % 631.82% 618.45% 479.41% 459.36% 588.24% 11.76% 100.00%
Total Cost 659,584 746,662 737,321 771,586 805,124 731,732 734,773 -6.93% QoQ % -11.66% 1.27% -4.44% -4.17% 10.03% -0.41% - Horiz. % 89.77% 101.62% 100.35% 105.01% 109.57% 99.59% 100.00%
Net Worth 392,695 382,176 392,695 378,670 378,670 353,029 297,908 20.16% QoQ % 2.75% -2.68% 3.70% 0.00% 7.26% 18.50% - Horiz. % 131.82% 128.29% 131.82% 127.11% 127.11% 118.50% 100.00%
Dividend 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Div - 17,531 11,687 - - 16,810 10,912 - QoQ % 0.00% 50.00% 0.00% 0.00% 0.00% 54.05% - Horiz. % 0.00% 160.65% 107.10% 0.00% 0.00% 154.05% 100.00%
Div Payout % - % 48.78 % 24.49 % - % - % 38.96 % 25.74 % - QoQ % 0.00% 99.18% 0.00% 0.00% 0.00% 51.36% - Horiz. % 0.00% 189.51% 95.14% 0.00% 0.00% 151.36% 100.00%
Equity 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Net Worth 392,695 382,176 392,695 378,670 378,670 353,029 297,908 20.16% QoQ % 2.75% -2.68% 3.70% 0.00% 7.26% 18.50% - Horiz. % 131.82% 128.29% 131.82% 127.11% 127.11% 118.50% 100.00%
NOSH 350,621 350,621 350,621 350,621 350,621 336,219 327,372 4.67% QoQ % 0.00% 0.00% 0.00% 0.00% 4.28% 2.70% - Horiz. % 107.10% 107.10% 107.10% 107.10% 107.10% 102.70% 100.00%
Ratio Analysis 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
NP Margin 4.67 % 3.63 % 6.19 % 6.36 % 5.91 % 5.47 % 5.35 % -8.64% QoQ % 28.65% -41.36% -2.67% 7.61% 8.04% 2.24% - Horiz. % 87.29% 67.85% 115.70% 118.88% 110.47% 102.24% 100.00%
ROE 7.85 % 9.40 % 12.15 % 13.55 % 12.97 % 12.22 % 14.23 % -32.66% QoQ % -16.49% -22.63% -10.33% 4.47% 6.14% -14.13% - Horiz. % 55.17% 66.06% 85.38% 95.22% 91.15% 85.87% 100.00%
Per Share 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 197.33 220.97 224.16 235.00 244.04 230.22 237.13 -11.50% QoQ % -10.70% -1.42% -4.61% -3.70% 6.00% -2.91% - Horiz. % 83.22% 93.19% 94.53% 99.10% 102.91% 97.09% 100.00%
EPS 8.80 10.25 13.61 14.64 14.00 13.09 12.95 -22.65% QoQ % -14.15% -24.69% -7.04% 4.57% 6.95% 1.08% - Horiz. % 67.95% 79.15% 105.10% 113.05% 108.11% 101.08% 100.00%
DPS 0.00 5.00 3.33 0.00 0.00 5.00 3.33 - QoQ % 0.00% 50.15% 0.00% 0.00% 0.00% 50.15% - Horiz. % 0.00% 150.15% 100.00% 0.00% 0.00% 150.15% 100.00%
NAPS 1.1200 1.0900 1.1200 1.0800 1.0800 1.0500 0.9100 14.80% QoQ % 2.75% -2.68% 3.70% 0.00% 2.86% 15.38% - Horiz. % 123.08% 119.78% 123.08% 118.68% 118.68% 115.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 351,171 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 197.03 220.63 223.81 234.63 243.66 220.42 221.06 -7.37% QoQ % -10.70% -1.42% -4.61% -3.71% 10.54% -0.29% - Horiz. % 89.13% 99.81% 101.24% 106.14% 110.22% 99.71% 100.00%
EPS 8.78 10.23 13.59 14.61 13.98 12.29 12.07 -19.07% QoQ % -14.17% -24.72% -6.98% 4.51% 13.75% 1.82% - Horiz. % 72.74% 84.76% 112.59% 121.04% 115.82% 101.82% 100.00%
DPS 0.00 4.99 3.33 0.00 0.00 4.79 3.11 - QoQ % 0.00% 49.85% 0.00% 0.00% 0.00% 54.02% - Horiz. % 0.00% 160.45% 107.07% 0.00% 0.00% 154.02% 100.00%
NAPS 1.1182 1.0883 1.1182 1.0783 1.0783 1.0053 0.8483 20.16% QoQ % 2.75% -2.67% 3.70% 0.00% 7.26% 18.51% - Horiz. % 131.82% 128.29% 131.82% 127.11% 127.11% 118.51% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 -
Price 2.1600 2.2500 2.3200 2.4300 2.1100 2.1100 2.3500 -
P/RPS 1.09 1.02 1.03 1.03 0.86 0.92 0.99 6.61% QoQ % 6.86% -0.97% 0.00% 19.77% -6.52% -7.07% - Horiz. % 110.10% 103.03% 104.04% 104.04% 86.87% 92.93% 100.00%
P/EPS 24.57 21.95 17.05 16.61 15.07 16.44 18.15 22.31% QoQ % 11.94% 28.74% 2.65% 10.22% -8.33% -9.42% - Horiz. % 135.37% 120.94% 93.94% 91.52% 83.03% 90.58% 100.00%
EY 4.07 4.56 5.87 6.02 6.64 6.08 5.51 -18.24% QoQ % -10.75% -22.32% -2.49% -9.34% 9.21% 10.34% - Horiz. % 73.87% 82.76% 106.53% 109.26% 120.51% 110.34% 100.00%
DY 0.00 2.22 1.44 0.00 0.00 2.37 1.42 - QoQ % 0.00% 54.17% 0.00% 0.00% 0.00% 66.90% - Horiz. % 0.00% 156.34% 101.41% 0.00% 0.00% 166.90% 100.00%
P/NAPS 1.93 2.06 2.07 2.25 1.95 2.01 2.58 -17.55% QoQ % -6.31% -0.48% -8.00% 15.38% -2.99% -22.09% - Horiz. % 74.81% 79.84% 80.23% 87.21% 75.58% 77.91% 100.00%
Price Multiplier on Announcement Date 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 13/12/23 19/09/23 19/06/23 13/03/23 06/12/22 28/09/22 10/06/22 -
Price 2.2000 2.2200 2.2400 2.3700 2.3400 2.3500 2.2300 -
P/RPS 1.11 1.00 1.00 1.01 0.96 1.02 0.94 11.69% QoQ % 11.00% 0.00% -0.99% 5.21% -5.88% 8.51% - Horiz. % 118.09% 106.38% 106.38% 107.45% 102.13% 108.51% 100.00%
P/EPS 25.02 21.66 16.46 16.20 16.71 18.31 17.22 28.20% QoQ % 15.51% 31.59% 1.60% -3.05% -8.74% 6.33% - Horiz. % 145.30% 125.78% 95.59% 94.08% 97.04% 106.33% 100.00%
EY 4.00 4.62 6.08 6.17 5.98 5.46 5.81 -21.98% QoQ % -13.42% -24.01% -1.46% 3.18% 9.52% -6.02% - Horiz. % 68.85% 79.52% 104.65% 106.20% 102.93% 93.98% 100.00%
DY 0.00 2.25 1.49 0.00 0.00 2.13 1.49 - QoQ % 0.00% 51.01% 0.00% 0.00% 0.00% 42.95% - Horiz. % 0.00% 151.01% 100.00% 0.00% 0.00% 142.95% 100.00%
P/NAPS 1.96 2.04 2.00 2.19 2.17 2.24 2.45 -13.79% QoQ % -3.92% 2.00% -8.68% 0.92% -3.12% -8.57% - Horiz. % 80.00% 83.27% 81.63% 89.39% 88.57% 91.43% 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
SPAK Quarterly Report Q2 2023.pdf 
