[SALCON] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -5.74%
YoY- 21.25%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 75,116 63,428 125,368 87,782 86,598 85,628 194,465 -46.99%
PBT -28,322 -58,584 19,161 27,950 28,182 41,960 5,656 -
Tax 74,356 -22,476 -25,303 -24,925 -25,258 -20,700 31,251 78.31%
NP 46,034 -81,060 -6,142 3,025 2,924 21,260 36,907 15.88%
-
NP to SH 22,462 -66,788 5,560 16,006 16,982 30,428 4,608 187.76%
-
Tax Rate - - 132.05% 89.18% 89.62% 49.33% -552.53% -
Total Cost 29,082 144,488 131,510 84,757 83,674 64,368 157,558 -67.61%
-
Net Worth 481,163 542,991 576,341 580,016 572,805 552,012 515,885 -4.54%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 13,560 - - - 19,345 -
Div Payout % - - 243.90% - - - 419.83% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 481,163 542,991 576,341 580,016 572,805 552,012 515,885 -4.54%
NOSH 677,694 678,739 678,048 674,438 673,888 673,185 644,857 3.36%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 61.28% -127.80% -4.90% 3.45% 3.38% 24.83% 18.98% -
ROE 4.67% -12.30% 0.96% 2.76% 2.96% 5.51% 0.89% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.08 9.34 18.49 13.02 12.85 12.72 30.16 -48.73%
EPS -3.70 -9.84 0.82 2.37 2.52 4.52 0.71 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 0.71 0.80 0.85 0.86 0.85 0.82 0.80 -7.65%
Adjusted Per Share Value based on latest NOSH - 675,769
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.42 6.27 12.38 8.67 8.55 8.46 19.21 -46.99%
EPS 2.22 -6.60 0.55 1.58 1.68 3.01 0.46 185.85%
DPS 0.00 0.00 1.34 0.00 0.00 0.00 1.91 -
NAPS 0.4753 0.5363 0.5693 0.5729 0.5658 0.5452 0.5096 -4.54%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.58 0.60 0.62 0.64 0.775 0.76 0.64 -
P/RPS 5.23 6.42 3.35 4.92 6.03 5.97 2.12 82.67%
P/EPS 17.50 -6.10 75.61 26.97 30.75 16.81 89.56 -66.36%
EY 5.71 -16.40 1.32 3.71 3.25 5.95 1.12 196.51%
DY 0.00 0.00 3.23 0.00 0.00 0.00 4.69 -
P/NAPS 0.82 0.75 0.73 0.74 0.91 0.93 0.80 1.66%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 29/02/16 30/11/15 27/08/15 28/05/15 25/02/15 -
Price 0.635 0.635 0.56 0.615 0.595 0.83 0.80 -
P/RPS 5.73 6.80 3.03 4.73 4.63 6.53 2.65 67.29%
P/EPS 19.16 -6.45 68.29 25.91 23.61 18.36 111.95 -69.20%
EY 5.22 -15.50 1.46 3.86 4.24 5.45 0.89 225.57%
DY 0.00 0.00 3.57 0.00 0.00 0.00 3.75 -
P/NAPS 0.89 0.79 0.66 0.72 0.70 1.01 1.00 -7.48%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment