[SALCON] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 144.13%
YoY- 475.4%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 102,532 98,974 117,749 117,338 117,529 123,079 165,764 -27.38%
PBT -1,279 -11,687 -15,008 -8,413 -5,297 19,839 32,547 -
Tax 38,525 33,045 26,616 22,348 -27,903 -27,459 -16,655 -
NP 37,246 21,358 11,608 13,935 -33,200 -7,620 15,892 76.35%
-
NP to SH 24,742 11,844 4,011 8,280 -18,764 5,540 6,712 138.43%
-
Tax Rate - - - - - 138.41% 51.17% -
Total Cost 65,286 77,616 106,141 103,403 150,729 130,699 149,872 -42.50%
-
Net Worth 481,863 508,270 481,162 0 542,991 576,657 581,161 -11.73%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - 13,568 13,568 13,568 13,568 20,201 -
Div Payout % - - 338.28% 163.87% 0.00% 244.92% 300.97% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 481,863 508,270 481,162 0 542,991 576,657 581,161 -11.73%
NOSH 642,485 677,694 677,694 677,694 678,739 678,421 675,769 -3.30%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 36.33% 21.58% 9.86% 11.88% -28.25% -6.19% 9.59% -
ROE 5.13% 2.33% 0.83% 0.00% -3.46% 0.96% 1.15% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 15.96 14.60 17.37 17.31 17.32 18.14 24.53 -24.89%
EPS 3.85 1.75 0.59 1.22 -2.76 0.82 0.99 147.09%
DPS 0.00 0.00 2.00 2.00 2.00 2.00 3.00 -
NAPS 0.75 0.75 0.71 0.00 0.80 0.85 0.86 -8.71%
Adjusted Per Share Value based on latest NOSH - 677,694
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 9.90 9.56 11.37 11.33 11.35 11.89 16.01 -27.39%
EPS 2.39 1.14 0.39 0.80 -1.81 0.54 0.65 138.03%
DPS 0.00 0.00 1.31 1.31 1.31 1.31 1.95 -
NAPS 0.4654 0.4909 0.4647 0.00 0.5244 0.5569 0.5613 -11.73%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.685 0.555 0.58 0.58 0.60 0.62 0.64 -
P/RPS 4.29 3.80 3.34 3.35 3.47 3.42 2.61 39.23%
P/EPS 17.79 31.76 98.00 47.47 -21.70 75.92 64.44 -57.56%
EY 5.62 3.15 1.02 2.11 -4.61 1.32 1.55 135.82%
DY 0.00 0.00 3.45 3.45 3.33 3.23 4.69 -
P/NAPS 0.91 0.74 0.82 0.00 0.75 0.73 0.74 14.76%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 28/02/17 22/11/16 25/08/16 26/05/16 29/02/16 30/11/15 -
Price 0.63 0.605 0.575 0.635 0.635 0.56 0.615 -
P/RPS 3.95 4.14 3.31 3.67 3.67 3.09 2.51 35.25%
P/EPS 16.36 34.62 97.15 51.97 -22.97 68.58 61.92 -58.79%
EY 6.11 2.89 1.03 1.92 -4.35 1.46 1.62 142.10%
DY 0.00 0.00 3.48 3.15 3.15 3.57 4.88 -
P/NAPS 0.84 0.81 0.81 0.00 0.79 0.66 0.72 10.81%

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