Highlights

[SALCON] YoY Quarter Result on 2018-09-30 [#3]

Stock [SALCON]: SALCON BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     489.10%    YoY -     8.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 35,274 18,654 22,949 22,538 20,842 27,477 84,163 -13.49%
  YoY % 89.10% -18.72% 1.82% 8.14% -24.15% -67.35% -
  Horiz. % 41.91% 22.16% 27.27% 26.78% 24.76% 32.65% 100.00%
PBT 5,304 -8,670 277 6,872 -3,029 -5,776 5,848 -1.61%
  YoY % 161.18% -3,229.96% -95.97% 326.87% 47.56% -198.77% -
  Horiz. % 90.70% -148.26% 4.74% 117.51% -51.80% -98.77% 100.00%
Tax -693 9,769 -1,797 -6,065 126 14,169 -1,091 -7.28%
  YoY % -107.09% 643.63% 70.37% -4,913.49% -99.11% 1,398.72% -
  Horiz. % 63.52% -895.42% 164.71% 555.91% -11.55% -1,298.72% 100.00%
NP 4,611 1,099 -1,520 807 -2,903 8,393 4,757 -0.52%
  YoY % 319.56% 172.30% -288.35% 127.80% -134.59% 76.43% -
  Horiz. % 96.93% 23.10% -31.95% 16.96% -61.03% 176.43% 100.00%
NP to SH 3,284 3,040 -755 3,514 -1,759 590 418 40.97%
  YoY % 8.03% 502.65% -121.49% 299.77% -398.14% 41.15% -
  Horiz. % 785.65% 727.27% -180.62% 840.67% -420.81% 141.15% 100.00%
Tax Rate 13.07 % - % 648.74 % 88.26 % - % - % 18.66 % -5.76%
  YoY % 0.00% 0.00% 635.03% 0.00% 0.00% 0.00% -
  Horiz. % 70.04% 0.00% 3,476.63% 472.99% 0.00% 0.00% 100.00%
Total Cost 30,663 17,555 24,469 21,731 23,745 19,084 79,406 -14.66%
  YoY % 74.67% -28.26% 12.60% -8.48% 24.42% -75.97% -
  Horiz. % 38.62% 22.11% 30.82% 27.37% 29.90% 24.03% 100.00%
Net Worth 449,561 472,543 481,162 581,161 514,169 0 397,100 2.09%
  YoY % -4.86% -1.79% -17.21% 13.03% 0.00% 0.00% -
  Horiz. % 113.21% 119.00% 121.17% 146.35% 129.48% 0.00% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 449,561 472,543 481,162 581,161 514,169 0 397,100 2.09%
  YoY % -4.86% -1.79% -17.21% 13.03% 0.00% 0.00% -
  Horiz. % 113.21% 119.00% 121.17% 146.35% 129.48% 0.00% 100.00%
NOSH 670,988 675,062 677,694 675,769 676,538 589,999 522,500 4.25%
  YoY % -0.60% -0.39% 0.28% -0.11% 14.67% 12.92% -
  Horiz. % 128.42% 129.20% 129.70% 129.33% 129.48% 112.92% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 13.07 % 5.89 % -6.62 % 3.58 % -13.93 % 30.55 % 5.65 % 14.99%
  YoY % 121.90% 188.97% -284.92% 125.70% -145.60% 440.71% -
  Horiz. % 231.33% 104.25% -117.17% 63.36% -246.55% 540.71% 100.00%
ROE 0.73 % 0.64 % -0.16 % 0.60 % -0.34 % - % 0.11 % 37.06%
  YoY % 14.06% 500.00% -126.67% 276.47% 0.00% 0.00% -
  Horiz. % 663.64% 581.82% -145.45% 545.45% -309.09% 0.00% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.26 2.76 3.39 3.34 3.08 4.66 16.11 -17.01%
  YoY % 90.58% -18.58% 1.50% 8.44% -33.91% -71.07% -
  Horiz. % 32.65% 17.13% 21.04% 20.73% 19.12% 28.93% 100.00%
EPS 0.49 0.45 -0.11 0.52 -0.26 0.11 0.08 35.25%
  YoY % 8.89% 509.09% -121.15% 300.00% -336.36% 37.50% -
  Horiz. % 612.50% 562.50% -137.50% 650.00% -325.00% 137.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6700 0.7000 0.7100 0.8600 0.7600 0.0000 0.7600 -2.08%
  YoY % -4.29% -1.41% -17.44% 13.16% 0.00% 0.00% -
  Horiz. % 88.16% 92.11% 93.42% 113.16% 100.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 847,113
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 4.16 2.20 2.71 2.66 2.46 3.24 9.94 -13.51%
  YoY % 89.09% -18.82% 1.88% 8.13% -24.07% -67.40% -
  Horiz. % 41.85% 22.13% 27.26% 26.76% 24.75% 32.60% 100.00%
EPS 0.39 0.36 -0.09 0.41 -0.21 0.07 0.05 40.80%
  YoY % 8.33% 500.00% -121.95% 295.24% -400.00% 40.00% -
  Horiz. % 780.00% 720.00% -180.00% 820.00% -420.00% 140.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5307 0.5578 0.5680 0.6860 0.6070 0.0000 0.4688 2.09%
  YoY % -4.86% -1.80% -17.20% 13.01% 0.00% 0.00% -
  Horiz. % 113.20% 118.98% 121.16% 146.33% 129.48% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.2500 0.4050 0.5800 0.6400 0.8300 0.6650 0.4400 -
P/RPS 4.76 14.66 17.13 19.19 26.94 14.28 2.73 9.70%
  YoY % -67.53% -14.42% -10.73% -28.77% 88.66% 423.08% -
  Horiz. % 174.36% 537.00% 627.47% 702.93% 986.81% 523.08% 100.00%
P/EPS 51.08 89.93 -520.61 123.08 -319.23 665.00 550.00 -32.69%
  YoY % -43.20% 117.27% -522.99% 138.56% -148.00% 20.91% -
  Horiz. % 9.29% 16.35% -94.66% 22.38% -58.04% 120.91% 100.00%
EY 1.96 1.11 -0.19 0.81 -0.31 0.15 0.18 48.85%
  YoY % 76.58% 684.21% -123.46% 361.29% -306.67% -16.67% -
  Horiz. % 1,088.89% 616.67% -105.56% 450.00% -172.22% 83.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.37 0.58 0.82 0.74 1.09 0.00 0.58 -7.22%
  YoY % -36.21% -29.27% 10.81% -32.11% 0.00% 0.00% -
  Horiz. % 63.79% 100.00% 141.38% 127.59% 187.93% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 22/11/17 22/11/16 30/11/15 20/11/14 27/11/13 26/11/12 -
Price 0.2350 0.4800 0.5750 0.6150 0.7200 0.6850 0.4400 -
P/RPS 4.47 17.37 16.98 18.44 23.37 14.71 2.73 8.56%
  YoY % -74.27% 2.30% -7.92% -21.10% 58.87% 438.83% -
  Horiz. % 163.74% 636.26% 621.98% 675.46% 856.04% 538.83% 100.00%
P/EPS 48.02 106.59 -516.12 118.27 -276.92 685.00 550.00 -33.38%
  YoY % -54.95% 120.65% -536.39% 142.71% -140.43% 24.55% -
  Horiz. % 8.73% 19.38% -93.84% 21.50% -50.35% 124.55% 100.00%
EY 2.08 0.94 -0.19 0.85 -0.36 0.15 0.18 50.33%
  YoY % 121.28% 594.74% -122.35% 336.11% -340.00% -16.67% -
  Horiz. % 1,155.56% 522.22% -105.56% 472.22% -200.00% 83.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.69 0.81 0.72 0.95 0.00 0.58 -8.07%
  YoY % -49.28% -14.81% 12.50% -24.21% 0.00% 0.00% -
  Horiz. % 60.34% 118.97% 139.66% 124.14% 163.79% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers