[SALCON] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -7.15%
YoY- 145.41%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 164,068 175,450 194,465 180,482 187,117 168,820 164,612 -0.22%
PBT 22,646 16,295 5,656 -26,540 -29,287 -30,242 -30,756 -
Tax -10,464 -5,083 31,251 82,870 96,913 111,088 88,333 -
NP 12,182 11,212 36,907 56,330 67,626 80,846 57,577 -64.59%
-
NP to SH 1,439 -4,178 4,608 30,517 32,866 38,915 24,945 -85.14%
-
Tax Rate 46.21% 31.19% -552.53% - - - - -
Total Cost 151,886 164,238 157,558 124,152 119,491 87,974 107,035 26.35%
-
Net Worth 0 552,012 552,167 514,169 504,853 505,806 509,457 -
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 20,201 20,201 20,201 18,194 18,194 18,194 18,194 7.24%
Div Payout % 1,403.84% 0.00% 438.40% 59.62% 55.36% 46.76% 72.94% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 0 552,012 552,167 514,169 504,853 505,806 509,457 -
NOSH 680,000 673,185 673,374 676,538 631,066 609,405 606,497 7.94%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.42% 6.39% 18.98% 31.21% 36.14% 47.89% 34.98% -
ROE 0.00% -0.76% 0.83% 5.94% 6.51% 7.69% 4.90% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 24.13 26.06 28.88 26.68 29.65 27.70 27.14 -7.55%
EPS 0.21 -0.62 0.68 4.51 5.21 6.39 4.11 -86.30%
DPS 3.00 3.00 3.00 2.69 2.88 2.99 3.00 0.00%
NAPS 0.00 0.82 0.82 0.76 0.80 0.83 0.84 -
Adjusted Per Share Value based on latest NOSH - 676,538
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.85 16.94 18.78 17.43 18.07 16.30 15.90 -0.21%
EPS 0.14 -0.40 0.45 2.95 3.17 3.76 2.41 -85.07%
DPS 1.95 1.95 1.95 1.76 1.76 1.76 1.76 7.09%
NAPS 0.00 0.5331 0.5333 0.4966 0.4876 0.4885 0.492 -
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.775 0.76 0.64 0.83 0.925 0.745 0.66 -
P/RPS 3.21 2.92 2.22 3.11 3.12 2.69 2.43 20.45%
P/EPS 366.23 -122.46 93.52 18.40 17.76 11.67 16.05 709.10%
EY 0.27 -0.82 1.07 5.43 5.63 8.57 6.23 -87.73%
DY 3.87 3.95 4.69 3.24 3.12 4.01 4.55 -10.25%
P/NAPS 0.00 0.93 0.78 1.09 1.16 0.90 0.79 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 25/02/15 20/11/14 27/08/14 23/05/14 14/03/14 -
Price 0.595 0.83 0.80 0.72 0.84 0.755 0.71 -
P/RPS 2.47 3.18 2.77 2.70 2.83 2.73 2.62 -3.86%
P/EPS 281.17 -133.73 116.91 15.96 16.13 11.82 17.26 545.90%
EY 0.36 -0.75 0.86 6.26 6.20 8.46 5.79 -84.38%
DY 5.04 3.62 3.75 3.74 3.43 3.95 4.23 12.42%
P/NAPS 0.00 1.01 0.98 0.95 1.05 0.91 0.85 -

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