[SALCON] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -14.09%
YoY- -3.35%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 169,761 104,890 102,382 144,856 182,146 310,437 297,330 -31.10%
PBT -26,472 -13,525 -8,736 -2,652 -1,411 25,428 26,446 -
Tax 85,070 46,233 41,012 33,616 32,873 -5,257 -5,704 -
NP 58,598 32,708 32,276 30,964 31,462 20,170 20,742 99.46%
-
NP to SH 24,585 5,770 7,478 9,692 11,282 4,234 5,516 170.09%
-
Tax Rate - - - - - 20.67% 21.57% -
Total Cost 111,163 72,182 70,106 113,892 150,684 290,266 276,588 -45.44%
-
Net Worth 544,891 0 436,977 426,658 408,770 383,136 401,163 22.57%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 19,460 - - - 5,109 - - -
Div Payout % 79.16% - - - 45.29% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 544,891 0 436,977 426,658 408,770 383,136 401,163 22.57%
NOSH 648,680 562,077 526,478 526,739 510,963 504,126 501,454 18.66%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 34.52% 31.18% 31.53% 21.38% 17.27% 6.50% 6.98% -
ROE 4.51% 0.00% 1.71% 2.27% 2.76% 1.11% 1.38% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 26.17 18.66 19.45 27.50 35.65 61.58 59.29 -41.94%
EPS 3.79 1.08 1.42 1.84 2.20 0.84 1.10 127.60%
DPS 3.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.84 0.00 0.83 0.81 0.80 0.76 0.80 3.29%
Adjusted Per Share Value based on latest NOSH - 526,739
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.77 10.36 10.11 14.31 17.99 30.66 29.37 -31.10%
EPS 2.43 0.57 0.74 0.96 1.11 0.42 0.54 171.82%
DPS 1.92 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.5382 0.00 0.4316 0.4214 0.4038 0.3784 0.3962 22.58%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.66 0.665 0.65 0.495 0.43 0.44 0.49 -
P/RPS 2.52 3.56 3.34 1.80 1.21 0.71 0.83 109.25%
P/EPS 17.41 64.77 45.76 26.90 19.47 52.38 44.55 -46.45%
EY 5.74 1.54 2.19 3.72 5.13 1.91 2.24 86.93%
DY 4.55 0.00 0.00 0.00 2.33 0.00 0.00 -
P/NAPS 0.79 0.00 0.78 0.61 0.54 0.58 0.61 18.75%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 14/03/14 27/11/13 30/08/13 23/05/13 27/02/13 26/11/12 16/08/12 -
Price 0.71 0.685 0.64 0.61 0.405 0.44 0.47 -
P/RPS 2.71 3.67 3.29 2.22 1.14 0.71 0.79 126.94%
P/EPS 18.73 66.72 45.06 33.15 18.34 52.38 42.73 -42.20%
EY 5.34 1.50 2.22 3.02 5.45 1.91 2.34 73.07%
DY 4.23 0.00 0.00 0.00 2.47 0.00 0.00 -
P/NAPS 0.85 0.00 0.77 0.75 0.51 0.58 0.59 27.47%

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