[SCIPACK] YoY Quarter Result on 2022-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 175,845 198,061 194,467 161,342 158,963 0 106,373 9.41% YoY % -11.22% 1.85% 20.53% 1.50% 0.00% 0.00% - Horiz. % 165.31% 186.19% 182.82% 151.68% 149.44% 0.00% 100.00%
PBT 10,630 15,415 11,665 16,121 20,025 0 6,274 9.89% YoY % -31.04% 32.15% -27.64% -19.50% 0.00% 0.00% - Horiz. % 169.43% 245.70% 185.93% 256.95% 319.17% 0.00% 100.00%
Tax -2,621 -1,866 -321 -963 -4,662 0 -1,261 13.98% YoY % -40.46% -481.31% 66.67% 79.34% 0.00% 0.00% - Horiz. % 207.85% 147.98% 25.46% 76.37% 369.71% -0.00% 100.00%
NP 8,009 13,549 11,344 15,158 15,363 0 5,013 8.74% YoY % -40.89% 19.44% -25.16% -1.33% 0.00% 0.00% - Horiz. % 159.76% 270.28% 226.29% 302.37% 306.46% 0.00% 100.00%
NP to SH 8,018 13,377 11,690 15,097 14,632 0 4,651 10.23% YoY % -40.06% 14.43% -22.57% 3.18% 0.00% 0.00% - Horiz. % 172.39% 287.62% 251.34% 324.60% 314.60% 0.00% 100.00%
Tax Rate 24.66 % 12.11 % 2.75 % 5.97 % 23.28 % - % 20.10 % 3.72% YoY % 103.63% 340.36% -53.94% -74.36% 0.00% 0.00% - Horiz. % 122.69% 60.25% 13.68% 29.70% 115.82% 0.00% 100.00%
Total Cost 167,836 184,512 183,123 146,184 143,600 0 101,360 9.44% YoY % -9.04% 0.76% 25.27% 1.80% 0.00% 0.00% - Horiz. % 165.58% 182.04% 180.67% 144.22% 141.67% 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 - - - - - - 2,622 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 56.38 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 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 4.55 % 6.84 % 5.83 % 9.39 % 9.66 % - % 4.71 % -0.62% YoY % -33.48% 17.32% -37.91% -2.80% 0.00% 0.00% - Horiz. % 96.60% 145.22% 123.78% 199.36% 205.10% 0.00% 100.00%
ROE 2.04 % 3.53 % 4.06 % 5.56 % 6.30 % - % 2.29 % -2.05% YoY % -42.21% -13.05% -26.98% -11.75% 0.00% 0.00% - Horiz. % 89.08% 154.15% 177.29% 242.79% 275.11% 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 50.15 56.49 59.40 49.29 48.56 - 32.45 8.10% YoY % -11.22% -4.90% 20.51% 1.50% 0.00% 0.00% - Horiz. % 154.55% 174.08% 183.05% 151.90% 149.65% 0.00% 100.00%
EPS 2.28 3.82 3.57 4.61 4.47 0.00 1.42 8.84% YoY % -40.31% 7.00% -22.56% 3.13% 0.00% 0.00% - Horiz. % 160.56% 269.01% 251.41% 324.65% 314.79% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.80 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 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 50.07 56.40 55.38 45.94 45.27 - 30.29 9.40% YoY % -11.22% 1.84% 20.55% 1.48% 0.00% 0.00% - Horiz. % 165.30% 186.20% 182.83% 151.67% 149.46% 0.00% 100.00%
EPS 2.28 3.81 3.33 4.30 4.17 0.00 1.32 10.27% YoY % -40.16% 14.41% -22.56% 3.12% 0.00% 0.00% - Horiz. % 172.73% 288.64% 252.27% 325.76% 315.91% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 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 4.13 4.30 4.01 4.99 4.59 0.00 6.47 -7.71% YoY % -3.95% 7.23% -19.64% 8.71% 0.00% 0.00% - Horiz. % 63.83% 66.46% 61.98% 77.13% 70.94% 0.00% 100.00%
P/EPS 90.52 63.69 66.65 53.34 49.89 0.00 147.99 -8.42% YoY % 42.13% -4.44% 24.95% 6.92% 0.00% 0.00% - Horiz. % 61.17% 43.04% 45.04% 36.04% 33.71% 0.00% 100.00%
EY 1.10 1.57 1.50 1.87 2.00 0.00 0.68 8.98% YoY % -29.94% 4.67% -19.79% -6.50% 0.00% 0.00% - Horiz. % 161.76% 230.88% 220.59% 275.00% 294.12% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.38 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 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 3.99 4.20 3.91 4.77 4.63 0.00 6.32 -7.90% YoY % -5.00% 7.42% -18.03% 3.02% 0.00% 0.00% - Horiz. % 63.13% 66.46% 61.87% 75.47% 73.26% 0.00% 100.00%
P/EPS 87.46 62.12 64.97 50.96 50.34 0.00 144.47 -8.58% YoY % 40.79% -4.39% 27.49% 1.23% 0.00% 0.00% - Horiz. % 60.54% 43.00% 44.97% 35.27% 34.84% 0.00% 100.00%
EY 1.14 1.61 1.54 1.96 1.99 0.00 0.69 9.39% YoY % -29.19% 4.55% -21.43% -1.51% 0.00% 0.00% - Horiz. % 165.22% 233.33% 223.19% 284.06% 288.41% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.39 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 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 2022.pdf 
