SM Prime Holdings Inc
XPHS:SMPH
| US |
|
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
| US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
| US |
|
Bank of America Corp
NYSE:BAC
|
Banking
|
| US |
|
Mastercard Inc
NYSE:MA
|
Technology
|
| US |
|
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
| US |
|
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
| US |
|
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
| US |
|
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
| US |
|
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
| US |
|
Visa Inc
NYSE:V
|
Technology
|
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
| US |
|
3M Co
NYSE:MMM
|
Industrial Conglomerates
|
| US |
|
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
| US |
|
Coca-Cola Co
NYSE:KO
|
Beverages
|
| US |
|
Walmart Inc
NYSE:WMT
|
Retail
|
| US |
|
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
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 |
24.8
34.3598
|
| Price Target |
|
We'll email you a reminder when the closing price reaches PHP.
Choose the stock you wish to monitor with a price alert.
|
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
|
Bank of America Corp
NYSE:BAC
|
US |
|
|
Mastercard Inc
NYSE:MA
|
US |
|
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
|
Pfizer Inc
NYSE:PFE
|
US |
|
|
Palantir Technologies Inc
NYSE:PLTR
|
US |
|
|
Nike Inc
NYSE:NKE
|
US |
|
|
Visa Inc
NYSE:V
|
US |
|
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
|
3M Co
NYSE:MMM
|
US |
|
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
|
Coca-Cola Co
NYSE:KO
|
US |
|
|
Walmart Inc
NYSE:WMT
|
US |
|
|
Verizon Communications Inc
NYSE:VZ
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
SM Prime Holdings Inc
|
Revenue
|
132.9B
PHP
|
|
Cost of Revenue
|
-19.6B
PHP
|
|
Gross Profit
|
113.3B
PHP
|
|
Operating Expenses
|
-49.9B
PHP
|
|
Operating Income
|
63.4B
PHP
|
|
Other Expenses
|
-20.8B
PHP
|
|
Net Income
|
42.6B
PHP
|
Income Statement
SM Prime Holdings Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Revenue |
104 940
N/A
|
93 965
-10%
|
81 899
-13%
|
76 911
-6%
|
79 310
+3%
|
78 049
-2%
|
82 315
+5%
|
85 409
+4%
|
87 572
+3%
|
99 152
+13%
|
105 786
+7%
|
110 525
+4%
|
119 295
+8%
|
124 715
+5%
|
128 098
+3%
|
130 185
+2%
|
132 932
+2%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
(23 337)
|
(22 608)
|
(20 933)
|
(20 786)
|
(20 326)
|
(18 523)
|
(18 707)
|
(19 081)
|
(16 735)
|
(18 362)
|
(18 298)
|
(16 580)
|
(18 341)
|
(18 841)
|
(18 698)
|
(19 092)
|
(19 608)
|
|
| Gross Profit |
81 603
N/A
|
71 358
-13%
|
60 966
-15%
|
56 125
-8%
|
58 985
+5%
|
59 526
+1%
|
63 608
+7%
|
66 328
+4%
|
70 837
+7%
|
80 790
+14%
|
87 488
+8%
|
93 944
+7%
|
100 954
+7%
|
105 875
+5%
|
109 400
+3%
|
111 093
+2%
|
113 324
+2%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(35 995)
|
(33 101)
|
(31 892)
|
(30 262)
|
(30 187)
|
(31 443)
|
(31 194)
|
(32 440)
|
(33 686)
|
(35 864)
|
(38 244)
|
(41 562)
|
(44 115)
|
(46 743)
|
(48 121)
|
(48 931)
|
(49 931)
|
|
| Selling, General & Administrative |
(22 883)
|
(20 708)
|
(19 746)
|
(18 095)
|
(18 390)
|
(19 602)
|
(19 137)
|
(20 185)
|
(20 384)
|
(21 517)
|
(23 650)
|
(25 788)
|
(27 919)
|
(30 030)
|
(31 135)
|
(31 351)
|
(32 518)
|
|
| Depreciation & Amortization |
(10 996)
|
(10 468)
|
(10 342)
|
(10 273)
|
0
|
(13 263)
|
(10 817)
|
(13 710)
|
(16 690)
|
(11 836)
|
(12 488)
|
(12 920)
|
(13 301)
|
(13 621)
|
(13 657)
|
(13 946)
|
(14 289)
|
|
| Other Operating Expenses |
(2 117)
|
(1 924)
|
(1 804)
|
(1 894)
|
(11 797)
|
1 422
|
(1 240)
|
1 455
|
3 388
|
(2 512)
|
(2 106)
|
(2 854)
|
(2 895)
|
(3 092)
|
(3 329)
|
(3 635)
|
(3 123)
|
|
| Operating Income |
45 608
N/A
|
38 257
-16%
|
29 074
-24%
|
25 863
-11%
|
28 798
+11%
|
28 083
-2%
|
32 415
+15%
|
33 888
+5%
|
37 151
+10%
|
44 926
+21%
|
49 243
+10%
|
52 382
+6%
|
56 839
+9%
|
59 132
+4%
|
61 279
+4%
|
62 162
+1%
|
63 394
+2%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(7 247)
|
(7 724)
|
(7 390)
|
(7 260)
|
(7 557)
|
(7 934)
|
(8 333)
|
(8 588)
|
(8 298)
|
(8 837)
|
(9 690)
|
(10 133)
|
(10 817)
|
(11 052)
|
(11 778)
|
(12 253)
|
(12 258)
|
|
| Total Other Income |
(329)
|
719
|
779
|
1 098
|
1 907
|
3 542
|
3 652
|
3 891
|
2 650
|
650
|
(839)
|
(732)
|
(930)
|
229
|
339
|
797
|
1 275
|
|
| Pre-Tax Income |
38 033
N/A
|
31 252
-18%
|
22 464
-28%
|
19 701
-12%
|
23 147
+17%
|
23 692
+2%
|
27 734
+17%
|
29 192
+5%
|
31 504
+8%
|
36 738
+17%
|
38 714
+5%
|
41 517
+7%
|
45 093
+9%
|
48 308
+7%
|
49 840
+3%
|
50 705
+2%
|
52 411
+3%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
(8 421)
|
(6 105)
|
(4 324)
|
(3 438)
|
(3 847)
|
(4 355)
|
(5 822)
|
(6 287)
|
(6 908)
|
(8 064)
|
(7 971)
|
(8 635)
|
(8 856)
|
(9 232)
|
(8 976)
|
(8 819)
|
(8 901)
|
|
| Income from Continuing Operations |
29 612
|
25 147
|
18 140
|
16 264
|
19 300
|
19 336
|
21 911
|
22 905
|
24 596
|
28 674
|
30 743
|
32 882
|
36 236
|
39 077
|
40 864
|
41 886
|
43 510
|
|
| Income to Minority Interest |
(393)
|
(286)
|
(133)
|
(101)
|
(82)
|
(76)
|
(125)
|
(180)
|
(346)
|
(500)
|
(643)
|
(756)
|
(800)
|
(862)
|
(853)
|
(856)
|
(878)
|
|
| Net Income (Common) |
29 219
N/A
|
24 861
-15%
|
18 007
-28%
|
16 163
-10%
|
19 219
+19%
|
19 260
+0%
|
21 787
+13%
|
22 726
+4%
|
24 250
+7%
|
28 174
+16%
|
30 100
+7%
|
32 126
+7%
|
35 437
+10%
|
38 215
+8%
|
40 011
+5%
|
41 030
+3%
|
42 632
+4%
|
|
| EPS (Diluted) |
1.01
N/A
|
0.86
-15%
|
0.62
-28%
|
0.56
-10%
|
0.67
+20%
|
0.67
N/A
|
0.76
+13%
|
0.79
+4%
|
0.84
+6%
|
0.98
+17%
|
1.04
+6%
|
1.11
+7%
|
1.23
+11%
|
1.32
+7%
|
1.39
+5%
|
1.42
+2%
|
1.48
+4%
|
|
You don't have any saved screeners yet
