SCG Packaging PCL
SET:SCGP
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
11.2
21
|
| Price Target |
|
We'll email you a reminder when the closing price reaches THB.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
SCG Packaging PCL
Income Statement
SCG Packaging PCL
| Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||
| Interest Expense |
2 003
|
1 748
|
1 383
|
1 226
|
1 170
|
1 121
|
1 180
|
1 205
|
1 209
|
1 330
|
1 468
|
1 679
|
1 879
|
1 971
|
2 020
|
2 046
|
2 146
|
2 278
|
2 429
|
2 551
|
0
|
0
|
|
| Revenue |
93 444
N/A
|
92 286
-1%
|
92 786
+1%
|
95 772
+3%
|
104 031
+9%
|
112 674
+8%
|
124 223
+10%
|
133 604
+8%
|
141 691
+6%
|
147 704
+4%
|
146 068
-1%
|
143 162
-2%
|
137 396
-4%
|
131 026
-5%
|
129 398
-1%
|
129 617
+0%
|
131 636
+2%
|
133 433
+1%
|
132 784
0%
|
131 045
-1%
|
128 367
-2%
|
125 435
-2%
|
|
| Gross Profit | |||||||||||||||||||||||
| Cost of Revenue |
(74 044)
|
(73 069)
|
(73 333)
|
(76 011)
|
(82 732)
|
(90 447)
|
(101 345)
|
(110 486)
|
(118 040)
|
(123 142)
|
(121 791)
|
(119 226)
|
(114 273)
|
(108 720)
|
(106 274)
|
(105 640)
|
(107 404)
|
(109 625)
|
(110 381)
|
(109 646)
|
(107 352)
|
(104 133)
|
|
| Gross Profit |
19 400
N/A
|
19 217
-1%
|
19 453
+1%
|
19 761
+2%
|
21 300
+8%
|
22 227
+4%
|
22 878
+3%
|
23 118
+1%
|
23 650
+2%
|
24 562
+4%
|
24 277
-1%
|
23 937
-1%
|
23 123
-3%
|
22 306
-4%
|
23 124
+4%
|
23 977
+4%
|
24 232
+1%
|
23 808
-2%
|
22 403
-6%
|
21 399
-4%
|
21 016
-2%
|
21 302
+1%
|
|
| Operating Income | |||||||||||||||||||||||
| Operating Expenses |
(9 376)
|
(9 368)
|
(9 538)
|
(9 809)
|
(9 977)
|
(10 915)
|
(10 360)
|
(11 475)
|
(12 736)
|
(13 211)
|
(14 717)
|
(15 011)
|
(14 663)
|
(14 507)
|
(14 641)
|
(14 685)
|
(14 863)
|
(15 274)
|
(15 323)
|
(15 079)
|
(14 973)
|
(14 579)
|
|
| Selling, General & Administrative |
(9 989)
|
(9 966)
|
(9 743)
|
(10 610)
|
(10 929)
|
(11 882)
|
(11 705)
|
(13 595)
|
(14 875)
|
(15 580)
|
(14 737)
|
(16 269)
|
(15 821)
|
(15 568)
|
(14 306)
|
(15 758)
|
(16 124)
|
(16 440)
|
(15 124)
|
(16 070)
|
(15 900)
|
(15 526)
|
|
| Depreciation & Amortization |
0
|
0
|
(397)
|
0
|
0
|
0
|
(869)
|
0
|
0
|
0
|
(1 301)
|
0
|
0
|
0
|
(1 378)
|
0
|
0
|
0
|
(1 194)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
613
|
598
|
602
|
802
|
952
|
967
|
2 214
|
2 120
|
2 139
|
2 369
|
1 322
|
1 258
|
1 157
|
1 060
|
1 043
|
1 073
|
1 261
|
1 166
|
995
|
991
|
927
|
948
|
|
| Operating Income |
10 024
N/A
|
9 849
-2%
|
9 915
+1%
|
9 953
+0%
|
11 323
+14%
|
11 312
0%
|
12 518
+11%
|
11 643
-7%
|
10 915
-6%
|
11 351
+4%
|
9 560
-16%
|
8 926
-7%
|
8 460
-5%
|
7 798
-8%
|
8 483
+9%
|
9 292
+10%
|
9 369
+1%
|
8 535
-9%
|
7 079
-17%
|
6 320
-11%
|
6 042
-4%
|
6 723
+11%
|
|
| Pre-Tax Income | |||||||||||||||||||||||
| Interest Income Expense |
(1 928)
|
(2 028)
|
(1 538)
|
4
|
(979)
|
(256)
|
(805)
|
(752)
|
(579)
|
(841)
|
(1 270)
|
(1 345)
|
(1 773)
|
(2 208)
|
(1 901)
|
(1 984)
|
(2 212)
|
(2 358)
|
(2 527)
|
(2 732)
|
(2 800)
|
(2 661)
|
|
| Total Other Income |
(46)
|
0
|
(69)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
8 050
N/A
|
7 821
-3%
|
8 308
+6%
|
9 952
+20%
|
10 340
+4%
|
11 052
+7%
|
11 712
+6%
|
10 891
-7%
|
10 336
-5%
|
10 511
+2%
|
8 289
-21%
|
7 581
-9%
|
6 687
-12%
|
5 591
-16%
|
6 582
+18%
|
7 309
+11%
|
7 157
-2%
|
6 177
-14%
|
4 552
-26%
|
3 588
-21%
|
3 243
-10%
|
4 062
+25%
|
|
| Net Income | |||||||||||||||||||||||
| Tax Provision |
(844)
|
(868)
|
(1 002)
|
(1 788)
|
(1 948)
|
(2 042)
|
(2 065)
|
(1 823)
|
(1 745)
|
(1 807)
|
(1 550)
|
(1 529)
|
(1 293)
|
(1 052)
|
(1 153)
|
(1 340)
|
(1 390)
|
(1 227)
|
(825)
|
(645)
|
(574)
|
(866)
|
|
| Income from Continuing Operations |
7 206
|
6 953
|
7 306
|
8 165
|
8 392
|
9 010
|
9 647
|
9 068
|
8 591
|
8 703
|
6 739
|
6 052
|
5 394
|
4 539
|
5 429
|
5 968
|
5 767
|
4 950
|
3 727
|
2 943
|
2 669
|
3 196
|
|
| Income to Minority Interest |
(902)
|
(785)
|
(848)
|
(1 304)
|
(1 172)
|
(1 345)
|
(1 353)
|
(1 250)
|
(1 181)
|
(1 236)
|
(939)
|
(688)
|
(402)
|
(60)
|
(180)
|
(216)
|
(46)
|
25
|
(28)
|
(68)
|
(238)
|
(389)
|
|
| Net Income (Common) |
6 303
N/A
|
6 168
-2%
|
6 457
+5%
|
6 860
+6%
|
7 219
+5%
|
7 665
+6%
|
8 294
+8%
|
7 818
-6%
|
7 410
-5%
|
7 467
+1%
|
5 801
-22%
|
5 363
-8%
|
4 992
-7%
|
4 479
-10%
|
5 248
+17%
|
5 752
+10%
|
5 721
-1%
|
4 974
-13%
|
3 699
-26%
|
2 874
-22%
|
2 430
-15%
|
2 806
+15%
|
|
| EPS (Diluted) |
2.01
N/A
|
1.97
-2%
|
1.95
-1%
|
1.6
-18%
|
1.69
+6%
|
1.76
+4%
|
1.93
+10%
|
1.82
-6%
|
1.72
-5%
|
1.74
+1%
|
1.35
-22%
|
1.25
-7%
|
1.16
-7%
|
1.04
-10%
|
1.22
+17%
|
1.34
+10%
|
1.33
-1%
|
1.16
-13%
|
0.86
-26%
|
0.67
-22%
|
0.57
-15%
|
0.66
+16%
|
|
