[SCIPACK] YoY Quarter Result on 2023-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 CAGR
Revenue 198,061 194,467 161,342 158,963 0 106,373 86,836 15.89% YoY % 1.85% 20.53% 1.50% 0.00% 0.00% 22.50% - Horiz. % 228.09% 223.95% 185.80% 183.06% 0.00% 122.50% 100.00%
PBT 15,415 11,665 16,121 20,025 0 6,274 6,653 16.21% YoY % 32.15% -27.64% -19.50% 0.00% 0.00% -5.70% - Horiz. % 231.70% 175.33% 242.31% 300.99% 0.00% 94.30% 100.00%
Tax -1,866 -321 -963 -4,662 0 -1,261 -1,608 2.70% YoY % -481.31% 66.67% 79.34% 0.00% 0.00% 21.58% - Horiz. % 116.04% 19.96% 59.89% 289.93% -0.00% 78.42% 100.00%
NP 13,549 11,344 15,158 15,363 0 5,013 5,045 19.32% YoY % 19.44% -25.16% -1.33% 0.00% 0.00% -0.63% - Horiz. % 268.56% 224.86% 300.46% 304.52% 0.00% 99.37% 100.00%
NP to SH 13,377 11,690 15,097 14,632 0 4,651 5,045 19.05% YoY % 14.43% -22.57% 3.18% 0.00% 0.00% -7.81% - Horiz. % 265.15% 231.71% 299.25% 290.03% 0.00% 92.19% 100.00%
Tax Rate 12.11 % 2.75 % 5.97 % 23.28 % - % 20.10 % 24.17 % -11.63% YoY % 340.36% -53.94% -74.36% 0.00% 0.00% -16.84% - Horiz. % 50.10% 11.38% 24.70% 96.32% 0.00% 83.16% 100.00%
Total Cost 184,512 183,123 146,184 143,600 0 101,360 81,791 15.66% YoY % 0.76% 25.27% 1.80% 0.00% 0.00% 23.93% - Horiz. % 225.59% 223.89% 178.73% 175.57% 0.00% 123.93% 100.00%
Net Worth 378,670 288,087 271,707 232,417 - 203,211 196,737 12.42% YoY % 31.44% 6.03% 16.91% 0.00% 0.00% 3.29% - Horiz. % 192.48% 146.43% 138.11% 118.14% 0.00% 103.29% 100.00%
Dividend 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 CAGR
Div - - - - - 2,622 3,278 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -20.03% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 79.97% 100.00%
Div Payout % - % - % - % - % - % 56.38 % 64.99 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -13.25% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 86.75% 100.00%
Equity 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 CAGR
Net Worth 378,670 288,087 271,707 232,417 - 203,211 196,737 12.42% YoY % 31.44% 6.03% 16.91% 0.00% 0.00% 3.29% - Horiz. % 192.48% 146.43% 138.11% 118.14% 0.00% 103.29% 100.00%
NOSH 350,621 327,372 327,359 327,348 327,348 327,760 327,895 1.21% YoY % 7.10% 0.00% 0.00% 0.00% -0.13% -0.04% - Horiz. % 106.93% 99.84% 99.84% 99.83% 99.83% 99.96% 100.00%
Ratio Analysis 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 CAGR
NP Margin 6.84 % 5.83 % 9.39 % 9.66 % - % 4.71 % 5.81 % 2.96% YoY % 17.32% -37.91% -2.80% 0.00% 0.00% -18.93% - Horiz. % 117.73% 100.34% 161.62% 166.27% 0.00% 81.07% 100.00%
ROE 3.53 % 4.06 % 5.56 % 6.30 % - % 2.29 % 2.56 % 5.91% YoY % -13.05% -26.98% -11.75% 0.00% 0.00% -10.55% - Horiz. % 137.89% 158.59% 217.19% 246.09% 0.00% 89.45% 100.00%
Per Share 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 CAGR
RPS 56.49 59.40 49.29 48.56 - 32.45 26.48 14.51% YoY % -4.90% 20.51% 1.50% 0.00% 0.00% 22.55% - Horiz. % 213.33% 224.32% 186.14% 183.38% 0.00% 122.55% 100.00%
EPS 3.82 3.57 4.61 4.47 0.00 1.42 1.54 17.64% YoY % 7.00% -22.56% 3.13% 0.00% 0.00% -7.79% - Horiz. % 248.05% 231.82% 299.35% 290.26% 0.00% 92.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.80 1.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -20.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 80.00% 100.00%
NAPS 1.0800 0.8800 0.8300 0.7100 - 0.6200 0.6000 11.08% YoY % 22.73% 6.02% 16.90% 0.00% 0.00% 3.33% - Horiz. % 180.00% 146.67% 138.33% 118.33% 0.00% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 351,171 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 CAGR
RPS 56.40 55.38 45.94 45.27 - 30.29 24.73 15.89% YoY % 1.84% 20.55% 1.48% 0.00% 0.00% 22.48% - Horiz. % 228.06% 223.94% 185.77% 183.06% 0.00% 122.48% 100.00%
EPS 3.81 3.33 4.30 4.17 0.00 1.32 1.44 19.01% YoY % 14.41% -22.56% 3.12% 0.00% 0.00% -8.33% - Horiz. % 264.58% 231.25% 298.61% 289.58% 0.00% 91.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.93 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -19.35% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 80.65% 100.00%
NAPS 1.0783 0.8204 0.7737 0.6618 - 0.5787 0.5602 12.42% YoY % 31.44% 6.04% 16.91% 0.00% 0.00% 3.30% - Horiz. % 192.48% 146.45% 138.11% 118.14% 0.00% 103.30% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 29/06/18 30/06/17 -
Price 2.4300 2.3800 2.4600 2.2300 1.6400 2.1000 2.3100 -
P/RPS 4.30 4.01 4.99 4.59 0.00 6.47 8.72 -11.88% YoY % 7.23% -19.64% 8.71% 0.00% 0.00% -25.80% - Horiz. % 49.31% 45.99% 57.22% 52.64% 0.00% 74.20% 100.00%
P/EPS 63.69 66.65 53.34 49.89 0.00 147.99 150.14 -14.22% YoY % -4.44% 24.95% 6.92% 0.00% 0.00% -1.43% - Horiz. % 42.42% 44.39% 35.53% 33.23% 0.00% 98.57% 100.00%
EY 1.57 1.50 1.87 2.00 0.00 0.68 0.67 16.45% YoY % 4.67% -19.79% -6.50% 0.00% 0.00% 1.49% - Horiz. % 234.33% 223.88% 279.10% 298.51% 0.00% 101.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.38 0.43 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -11.63% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 88.37% 100.00%
P/NAPS 2.25 2.70 2.96 3.14 0.00 3.39 3.85 -9.16% YoY % -16.67% -8.78% -5.73% 0.00% 0.00% -11.95% - Horiz. % 58.44% 70.13% 76.88% 81.56% 0.00% 88.05% 100.00%
Price Multiplier on Announcement Date 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 CAGR
Date 13/03/23 11/03/22 09/03/21 09/03/20 - 16/08/18 09/08/17 -
Price 2.3700 2.3200 2.3500 2.2500 0.0000 2.0500 2.2000 -
P/RPS 4.20 3.91 4.77 4.63 0.00 6.32 8.31 -11.49% YoY % 7.42% -18.03% 3.02% 0.00% 0.00% -23.95% - Horiz. % 50.54% 47.05% 57.40% 55.72% 0.00% 76.05% 100.00%
P/EPS 62.12 64.97 50.96 50.34 0.00 144.47 142.99 -13.85% YoY % -4.39% 27.49% 1.23% 0.00% 0.00% 1.04% - Horiz. % 43.44% 45.44% 35.64% 35.21% 0.00% 101.04% 100.00%
EY 1.61 1.54 1.96 1.99 0.00 0.69 0.70 16.06% YoY % 4.55% -21.43% -1.51% 0.00% 0.00% -1.43% - Horiz. % 230.00% 220.00% 280.00% 284.29% 0.00% 98.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.39 0.45 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -13.33% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 86.67% 100.00%
P/NAPS 2.19 2.64 2.83 3.17 0.00 3.31 3.67 -8.82% YoY % -17.05% -6.71% -10.73% 0.00% 0.00% -9.81% - Horiz. % 59.67% 71.93% 77.11% 86.38% 0.00% 90.19% 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 
