[SCIPACK] YoY Quarter Result on 2022-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 CAGR
Revenue 177,488 207,431 150,123 151,976 34,484 109,190 102,034 10.42% YoY % -14.44% 38.17% -1.22% 340.71% -68.42% 7.01% - Horiz. % 173.95% 203.30% 147.13% 148.95% 33.80% 107.01% 100.00%
PBT 12,830 11,621 12,751 15,199 1,058 6,406 10,482 3.69% YoY % 10.40% -8.86% -16.11% 1,336.58% -83.48% -38.89% - Horiz. % 122.40% 110.87% 121.65% 145.00% 10.09% 61.11% 100.00%
Tax -2,540 -1,297 -2,674 -3,851 -112 -539 -2,710 -1.15% YoY % -95.84% 51.50% 30.56% -3,338.39% 79.22% 80.11% - Horiz. % 93.73% 47.86% 98.67% 142.10% 4.13% 19.89% 100.00%
NP 10,290 10,324 10,077 11,348 946 5,867 7,772 5.15% YoY % -0.33% 2.45% -11.20% 1,099.58% -83.88% -24.51% - Horiz. % 132.40% 132.84% 129.66% 146.01% 12.17% 75.49% 100.00%
NP to SH 10,138 10,308 10,257 10,837 816 5,687 7,215 6.28% YoY % -1.65% 0.50% -5.35% 1,228.06% -85.65% -21.18% - Horiz. % 140.51% 142.87% 142.16% 150.20% 11.31% 78.82% 100.00%
Tax Rate 19.80 % 11.16 % 20.97 % 25.34 % 10.59 % 8.41 % 25.85 % -4.66% YoY % 77.42% -46.78% -17.25% 139.28% 25.92% -67.47% - Horiz. % 76.60% 43.17% 81.12% 98.03% 40.97% 32.53% 100.00%
Total Cost 167,198 197,107 140,046 140,628 33,538 103,323 94,262 10.81% YoY % -15.17% 40.74% -0.41% 319.31% -67.54% 9.61% - Horiz. % 177.38% 209.11% 148.57% 149.19% 35.58% 109.61% 100.00%
Net Worth 392,695 297,908 274,992 245,511 199,682 202,970 235,901 9.56% YoY % 31.82% 8.33% 12.01% 22.95% -1.62% -13.96% - Horiz. % 166.47% 126.29% 116.57% 104.07% 84.65% 86.04% 100.00%
Dividend 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 CAGR
Div 8,765 - 6,547 6,546 - 3,273 3,767 16.32% YoY % 0.00% 0.00% 0.01% 0.00% 0.00% -13.11% - Horiz. % 232.64% 0.00% 173.77% 173.76% 0.00% 86.89% 100.00%
Div Payout % 86.46 % - % 63.83 % 60.41 % - % 57.56 % 52.22 % 9.45% YoY % 0.00% 0.00% 5.66% 0.00% 0.00% 10.23% - Horiz. % 165.57% 0.00% 122.23% 115.68% 0.00% 110.23% 100.00%
Equity 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 CAGR
Net Worth 392,695 297,908 274,992 245,511 199,682 202,970 235,901 9.56% YoY % 31.82% 8.33% 12.01% 22.95% -1.62% -13.96% - Horiz. % 166.47% 126.29% 116.57% 104.07% 84.65% 86.04% 100.00%
NOSH 350,621 327,372 327,372 327,348 327,348 327,372 327,641 1.22% YoY % 7.10% 0.00% 0.01% 0.00% -0.01% -0.08% - Horiz. % 107.01% 99.92% 99.92% 99.91% 99.91% 99.92% 100.00%
Ratio Analysis 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 CAGR
NP Margin 5.80 % 4.98 % 6.71 % 7.47 % 2.74 % 5.37 % 7.62 % -4.77% YoY % 16.47% -25.78% -10.17% 172.63% -48.98% -29.53% - Horiz. % 76.12% 65.35% 88.06% 98.03% 35.96% 70.47% 100.00%
ROE 2.58 % 3.46 % 3.73 % 4.41 % 0.41 % 2.80 % 3.06 % -3.01% YoY % -25.43% -7.24% -15.42% 975.61% -85.36% -8.50% - Horiz. % 84.31% 113.07% 121.90% 144.12% 13.40% 91.50% 100.00%
Per Share 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 CAGR
RPS 50.62 63.36 45.86 46.43 10.53 33.35 31.14 9.09% YoY % -20.11% 38.16% -1.23% 340.93% -68.43% 7.10% - Horiz. % 162.56% 203.47% 147.27% 149.10% 33.82% 107.10% 100.00%
EPS 2.89 3.15 3.13 3.31 0.25 1.73 2.20 5.01% YoY % -8.25% 0.64% -5.44% 1,224.00% -85.55% -21.36% - Horiz. % 131.36% 143.18% 142.27% 150.45% 11.36% 78.64% 100.00%
DPS 2.50 0.00 2.00 2.00 0.00 1.00 1.15 14.92% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -13.04% - Horiz. % 217.39% 0.00% 173.91% 173.91% 0.00% 86.96% 100.00%
NAPS 1.1200 0.9100 0.8400 0.7500 0.6100 0.6200 0.7200 8.23% YoY % 23.08% 8.33% 12.00% 22.95% -1.61% -13.89% - Horiz. % 155.56% 126.39% 116.67% 104.17% 84.72% 86.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 351,171 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 CAGR
RPS 50.54 59.07 42.75 43.28 9.82 31.09 29.06 10.42% YoY % -14.44% 38.18% -1.22% 340.73% -68.41% 6.99% - Horiz. % 173.92% 203.27% 147.11% 148.93% 33.79% 106.99% 100.00%
EPS 2.89 2.94 2.92 3.09 0.23 1.62 2.05 6.34% YoY % -1.70% 0.68% -5.50% 1,243.48% -85.80% -20.98% - Horiz. % 140.98% 143.41% 142.44% 150.73% 11.22% 79.02% 100.00%
DPS 2.50 0.00 1.86 1.86 0.00 0.93 1.07 16.41% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -13.08% - Horiz. % 233.64% 0.00% 173.83% 173.83% 0.00% 86.92% 100.00%
NAPS 1.1182 0.8483 0.7831 0.6991 0.5686 0.5780 0.6718 9.55% YoY % 31.82% 8.33% 12.02% 22.95% -1.63% -13.96% - Horiz. % 166.45% 126.27% 116.57% 104.06% 84.64% 86.04% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 28/09/18 29/09/17 -
Price 2.3200 2.3500 2.5000 2.0800 2.3200 2.0000 2.1900 -
P/RPS 4.58 3.71 5.45 4.48 22.02 6.00 7.03 -7.39% YoY % 23.45% -31.93% 21.65% -79.65% 267.00% -14.65% - Horiz. % 65.15% 52.77% 77.52% 63.73% 313.23% 85.35% 100.00%
P/EPS 80.24 74.63 79.79 62.83 930.70 115.13 99.45 -3.77% YoY % 7.52% -6.47% 26.99% -93.25% 708.39% 15.77% - Horiz. % 80.68% 75.04% 80.23% 63.18% 935.85% 115.77% 100.00%
EY 1.25 1.34 1.25 1.59 0.11 0.87 1.01 3.89% YoY % -6.72% 7.20% -21.38% 1,345.45% -87.36% -13.86% - Horiz. % 123.76% 132.67% 123.76% 157.43% 10.89% 86.14% 100.00%
DY 1.08 0.00 0.80 0.96 0.00 0.50 0.53 13.60% YoY % 0.00% 0.00% -16.67% 0.00% 0.00% -5.66% - Horiz. % 203.77% 0.00% 150.94% 181.13% 0.00% 94.34% 100.00%
P/NAPS 2.07 2.58 2.98 2.77 3.80 3.23 3.04 -6.65% YoY % -19.77% -13.42% 7.58% -27.11% 17.65% 6.25% - Horiz. % 68.09% 84.87% 98.03% 91.12% 125.00% 106.25% 100.00%
Price Multiplier on Announcement Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 CAGR
Date 19/06/23 10/06/22 22/06/21 22/06/20 25/06/19 14/11/18 20/11/17 -
Price 2.2400 2.2300 2.4500 2.4500 1.9100 1.9900 2.1900 -
P/RPS 4.43 3.52 5.34 5.28 18.13 5.97 7.03 -7.94% YoY % 25.85% -34.08% 1.14% -70.88% 203.69% -15.08% - Horiz. % 63.02% 50.07% 75.96% 75.11% 257.89% 84.92% 100.00%
P/EPS 77.47 70.82 78.20 74.01 766.22 114.55 99.45 -4.37% YoY % 9.39% -9.44% 5.66% -90.34% 568.90% 15.18% - Horiz. % 77.90% 71.21% 78.63% 74.42% 770.46% 115.18% 100.00%
EY 1.29 1.41 1.28 1.35 0.13 0.87 1.01 4.48% YoY % -8.51% 10.16% -5.19% 938.46% -85.06% -13.86% - Horiz. % 127.72% 139.60% 126.73% 133.66% 12.87% 86.14% 100.00%
DY 1.12 0.00 0.82 0.82 0.00 0.50 0.53 14.34% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -5.66% - Horiz. % 211.32% 0.00% 154.72% 154.72% 0.00% 94.34% 100.00%
P/NAPS 2.00 2.45 2.92 3.27 3.13 3.21 3.04 -7.22% YoY % -18.37% -16.10% -10.70% 4.47% -2.49% 5.59% - Horiz. % 65.79% 80.59% 96.05% 107.57% 102.96% 105.59% 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 Q3 2022.pdf 
