[SCIPACK] YoY Cumulative Quarter Result on 2023-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 CAGR
Revenue 348,819 411,977 374,782 318,020 311,527 0 211,114 9.40% YoY % -15.33% 9.92% 17.85% 2.08% 0.00% 0.00% - Horiz. % 165.23% 195.14% 177.53% 150.64% 147.56% 0.00% 100.00%
PBT 21,207 31,614 20,723 33,304 34,980 0 14,816 6.62% YoY % -32.92% 52.56% -37.78% -4.79% 0.00% 0.00% - Horiz. % 143.14% 213.38% 139.87% 224.78% 236.10% 0.00% 100.00%
Tax -5,120 -5,430 86 -5,314 -8,313 0 -2,722 11.96% YoY % 5.71% -6,413.95% 101.62% 36.08% 0.00% 0.00% - Horiz. % 188.10% 199.49% -3.16% 195.22% 305.40% -0.00% 100.00%
NP 16,087 26,184 20,809 27,990 26,667 0 12,094 5.23% YoY % -38.56% 25.83% -25.66% 4.96% 0.00% 0.00% - Horiz. % 133.02% 216.50% 172.06% 231.44% 220.50% 0.00% 100.00%
NP to SH 15,724 25,652 21,490 27,885 25,608 0 11,127 6.38% YoY % -38.70% 19.37% -22.93% 8.89% 0.00% 0.00% - Horiz. % 141.31% 230.54% 193.13% 250.61% 230.14% 0.00% 100.00%
Tax Rate 24.14 % 17.18 % -0.41 % 15.96 % 23.77 % - % 18.37 % 5.01% YoY % 40.51% 4,290.24% -102.57% -32.86% 0.00% 0.00% - Horiz. % 131.41% 93.52% -2.23% 86.88% 129.40% 0.00% 100.00%
Total Cost 332,732 385,793 353,973 290,030 284,860 0 199,020 9.63% YoY % -13.75% 8.99% 22.05% 1.81% 0.00% 0.00% - Horiz. % 167.19% 193.85% 177.86% 145.73% 143.13% 0.00% 100.00%
Net Worth 392,695 378,670 288,087 271,707 232,417 - 203,211 12.50% YoY % 3.70% 31.44% 6.03% 16.91% 0.00% 0.00% - Horiz. % 193.25% 186.34% 141.77% 133.71% 114.37% 0.00% 100.00%
Dividend 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 CAGR
Div - - 8,184 - - - 6,063 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 134.98% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 38.08 % - % - % - % 54.49 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 69.88% 0.00% 0.00% 0.00% 100.00%
Equity 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 CAGR
Net Worth 392,695 378,670 288,087 271,707 232,417 - 203,211 12.50% YoY % 3.70% 31.44% 6.03% 16.91% 0.00% 0.00% - Horiz. % 193.25% 186.34% 141.77% 133.71% 114.37% 0.00% 100.00%
NOSH 350,621 350,621 327,372 327,359 327,348 327,348 327,760 1.21% YoY % 0.00% 7.10% 0.00% 0.00% 0.00% -0.13% - Horiz. % 106.97% 106.97% 99.88% 99.88% 99.87% 99.87% 100.00%
Ratio Analysis 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 CAGR
NP Margin 4.61 % 6.36 % 5.55 % 8.80 % 8.56 % - % 5.73 % -3.81% YoY % -27.52% 14.59% -36.93% 2.80% 0.00% 0.00% - Horiz. % 80.45% 110.99% 96.86% 153.58% 149.39% 0.00% 100.00%
ROE 4.00 % 6.77 % 7.46 % 10.26 % 11.02 % - % 5.48 % -5.47% YoY % -40.92% -9.25% -27.29% -6.90% 0.00% 0.00% - Horiz. % 72.99% 123.54% 136.13% 187.23% 201.09% 0.00% 100.00%
Per Share 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 CAGR
RPS 99.49 117.50 114.48 97.15 95.17 - 64.41 8.09% YoY % -15.33% 2.64% 17.84% 2.08% 0.00% 0.00% - Horiz. % 154.46% 182.43% 177.74% 150.83% 147.76% 0.00% 100.00%
EPS 4.48 7.32 6.56 8.52 7.82 0.00 3.40 5.06% YoY % -38.80% 11.59% -23.00% 8.95% 0.00% 0.00% - Horiz. % 131.76% 215.29% 192.94% 250.59% 230.00% 0.00% 100.00%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 1.85 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 135.14% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1200 1.0800 0.8800 0.8300 0.7100 - 0.6200 11.16% YoY % 3.70% 22.73% 6.02% 16.90% 0.00% 0.00% - Horiz. % 180.65% 174.19% 141.94% 133.87% 114.52% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 351,171 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 CAGR
RPS 99.33 117.32 106.72 90.56 88.71 - 60.12 9.39% YoY % -15.33% 9.93% 17.84% 2.09% 0.00% 0.00% - Horiz. % 165.22% 195.14% 177.51% 150.63% 147.55% 0.00% 100.00%
EPS 4.48 7.30 6.12 7.94 7.29 0.00 3.17 6.38% YoY % -38.63% 19.28% -22.92% 8.92% 0.00% 0.00% - Horiz. % 141.32% 230.28% 193.06% 250.47% 229.97% 0.00% 100.00%
DPS 0.00 0.00 2.33 0.00 0.00 0.00 1.73 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 134.68% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1182 1.0783 0.8204 0.7737 0.6618 - 0.5787 12.50% YoY % 3.70% 31.44% 6.04% 16.91% 0.00% 0.00% - Horiz. % 193.23% 186.33% 141.77% 133.70% 114.36% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 29/06/18 -
Price 2.0700 2.4300 2.3800 2.4600 2.2300 1.6400 2.1000 -
P/RPS 2.08 2.07 2.08 2.53 2.34 0.00 3.26 -7.72% YoY % 0.48% -0.48% -17.79% 8.12% 0.00% 0.00% - Horiz. % 63.80% 63.50% 63.80% 77.61% 71.78% 0.00% 100.00%
P/EPS 46.16 33.21 36.26 28.88 28.51 0.00 61.86 -5.10% YoY % 38.99% -8.41% 25.55% 1.30% 0.00% 0.00% - Horiz. % 74.62% 53.69% 58.62% 46.69% 46.09% 0.00% 100.00%
EY 2.17 3.01 2.76 3.46 3.51 0.00 1.62 5.37% YoY % -27.91% 9.06% -20.23% -1.42% 0.00% 0.00% - Horiz. % 133.95% 185.80% 170.37% 213.58% 216.67% 0.00% 100.00%
DY 0.00 0.00 1.05 0.00 0.00 0.00 0.88 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 119.32% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.85 2.25 2.70 2.96 3.14 0.00 3.39 -10.27% YoY % -17.78% -16.67% -8.78% -5.73% 0.00% 0.00% - Horiz. % 54.57% 66.37% 79.65% 87.32% 92.63% 0.00% 100.00%
Price Multiplier on Announcement Date 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 CAGR
Date - 13/03/23 11/03/22 09/03/21 09/03/20 - 16/08/18 -
Price 2.0000 2.3700 2.3200 2.3500 2.2500 0.0000 2.0500 -
P/RPS 2.01 2.02 2.03 2.42 2.36 0.00 3.18 -7.88% YoY % -0.50% -0.49% -16.12% 2.54% 0.00% 0.00% - Horiz. % 63.21% 63.52% 63.84% 76.10% 74.21% 0.00% 100.00%
P/EPS 44.60 32.39 35.34 27.59 28.76 0.00 60.39 -5.28% YoY % 37.70% -8.35% 28.09% -4.07% 0.00% 0.00% - Horiz. % 73.85% 53.63% 58.52% 45.69% 47.62% 0.00% 100.00%
EY 2.24 3.09 2.83 3.62 3.48 0.00 1.66 5.51% YoY % -27.51% 9.19% -21.82% 4.02% 0.00% 0.00% - Horiz. % 134.94% 186.14% 170.48% 218.07% 209.64% 0.00% 100.00%
DY 0.00 0.00 1.08 0.00 0.00 0.00 0.90 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 120.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.79 2.19 2.64 2.83 3.17 0.00 3.31 -10.41% YoY % -18.26% -17.05% -6.71% -10.73% 0.00% 0.00% - Horiz. % 54.08% 66.16% 79.76% 85.50% 95.77% 0.00% 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 
