Somboon Advance Technology PCL (BKK: SAT)
Thailand
· Delayed Price · Currency is THB 10.50
-0.10 (-0.94%)
Dec 20, 2024, 4:36 PM ICT
BKK: SAT Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Operating Revenue | 7,695 | 9,091 | 8,934 | 8,603 | 5,883 | 8,006 | Upgrade
|
| Other Revenue | 109.72 | 93.55 | 149.97 | 111.34 | 141.43 | 138.5 | Upgrade
|
| Revenue | 7,805 | 9,185 | 9,084 | 8,715 | 6,024 | 8,144 | Upgrade
|
| Revenue Growth (YoY) | -16.38% | 1.10% | 4.24% | 44.67% | -26.03% | -1.87% | Upgrade
|
| Cost of Revenue | 6,387 | 7,436 | 7,316 | 6,943 | 5,023 | 6,512 | Upgrade
|
| Gross Profit | 1,418 | 1,748 | 1,769 | 1,771 | 1,001 | 1,632 | Upgrade
|
| Selling, General & Admin | 683.67 | 685.89 | 730.79 | 736.95 | 583.58 | 736.21 | Upgrade
|
| Operating Expenses | 683.67 | 685.89 | 730.79 | 736.95 | 583.58 | 736.21 | Upgrade
|
| Operating Income | 734.22 | 1,062 | 1,038 | 1,034 | 417.11 | 895.85 | Upgrade
|
| Interest Expense | -2.35 | -1.61 | -1.98 | -5.79 | -7.75 | -10.66 | Upgrade
|
| Interest & Investment Income | 10.83 | 11.05 | 9.05 | 3.08 | 2.39 | 54.28 | Upgrade
|
| Earnings From Equity Investments | 65.33 | 55.98 | 38.27 | 84.34 | 2.83 | 58.74 | Upgrade
|
| Currency Exchange Gain (Loss) | 2.06 | 5.63 | -7.67 | 9.48 | 0.42 | 0.22 | Upgrade
|
| EBT Excluding Unusual Items | 810.09 | 1,133 | 1,075 | 1,125 | 415 | 998.42 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | -11.5 | - | - | Upgrade
|
| Pretax Income | 810.09 | 1,133 | 1,075 | 1,114 | 415 | 998.42 | Upgrade
|
| Income Tax Expense | 118.32 | 167.17 | 139.66 | 158.76 | 40.24 | 99.76 | Upgrade
|
| Earnings From Continuing Operations | 691.77 | 966.27 | 935.76 | 955.21 | 374.76 | 898.67 | Upgrade
|
| Minority Interest in Earnings | 11.77 | 12.31 | 4.21 | -2.56 | -3.56 | -4.03 | Upgrade
|
| Net Income | 703.54 | 978.58 | 939.97 | 952.65 | 371.2 | 894.64 | Upgrade
|
| Net Income to Common | 703.54 | 978.58 | 939.97 | 952.65 | 371.2 | 894.64 | Upgrade
|
| Net Income Growth | -27.66% | 4.11% | -1.33% | 156.64% | -58.51% | -2.29% | Upgrade
|
| Shares Outstanding (Basic) | 426 | 425 | 425 | 425 | 425 | 425 | Upgrade
|
| Shares Outstanding (Diluted) | 426 | 425 | 425 | 425 | 425 | 425 | Upgrade
|
| Shares Change (YoY) | 0.35% | - | -0.02% | 0.02% | - | - | Upgrade
|
| EPS (Basic) | 1.65 | 2.30 | 2.21 | 2.24 | 0.87 | 2.10 | Upgrade
|
| EPS (Diluted) | 1.65 | 2.30 | 2.21 | 2.24 | 0.87 | 2.10 | Upgrade
|
| EPS Growth | -27.91% | 4.11% | -1.31% | 156.58% | -58.51% | -2.29% | Upgrade
|
| Free Cash Flow | 641.5 | 808.3 | 580.07 | 1,111 | 633.47 | 948.5 | Upgrade
|
| Free Cash Flow Per Share | 1.51 | 1.90 | 1.36 | 2.61 | 1.49 | 2.23 | Upgrade
|
| Dividend Per Share | 1.480 | 1.600 | 1.500 | 1.500 | 0.600 | 1.350 | Upgrade
|
| Dividend Growth | -1.33% | 6.67% | 0% | 150.00% | -55.56% | 0% | Upgrade
|
| Gross Margin | 18.17% | 19.03% | 19.47% | 20.33% | 16.61% | 20.04% | Upgrade
|
| Operating Margin | 9.41% | 11.57% | 11.42% | 11.87% | 6.92% | 11.00% | Upgrade
|
| Profit Margin | 9.01% | 10.65% | 10.35% | 10.93% | 6.16% | 10.99% | Upgrade
|
| Free Cash Flow Margin | 8.22% | 8.80% | 6.39% | 12.74% | 10.52% | 11.65% | Upgrade
|
| EBITDA | 1,247 | 1,566 | 1,552 | 1,607 | 1,024 | 1,527 | Upgrade
|
| EBITDA Margin | 15.98% | 17.05% | 17.09% | 18.44% | 17.01% | 18.75% | Upgrade
|
| D&A For EBITDA | 512.77 | 503.57 | 514.67 | 572.27 | 607.38 | 630.92 | Upgrade
|
| EBIT | 734.22 | 1,062 | 1,038 | 1,034 | 417.11 | 895.85 | Upgrade
|
| EBIT Margin | 9.41% | 11.57% | 11.42% | 11.87% | 6.92% | 11.00% | Upgrade
|
| Effective Tax Rate | 14.61% | 14.75% | 12.99% | 14.25% | 9.70% | 9.99% | Upgrade
|
| Revenue as Reported | 7,818 | 9,201 | 9,093 | 8,727 | 6,027 | 8,199 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.