[SALCON] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -31.53%
YoY- -41.6%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 85,628 161,688 144,856 315,764 441,748 451,812 319,052 -19.67%
PBT 41,960 -596 -2,652 27,328 26,640 40,312 18,064 15.07%
Tax -20,700 124,636 33,616 -4,488 -4,780 -7,824 -3,488 34.53%
NP 21,260 124,040 30,964 22,840 21,860 32,488 14,576 6.48%
-
NP to SH 30,428 65,572 9,692 10,028 17,172 22,200 12,988 15.23%
-
Tax Rate 49.33% - - 16.42% 17.94% 19.41% 19.31% -
Total Cost 64,368 37,648 113,892 292,924 419,888 419,324 304,476 -22.80%
-
Net Worth 552,012 505,806 426,658 376,049 367,971 307,815 305,876 10.33%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 552,012 505,806 426,658 376,049 367,971 307,815 305,876 10.33%
NOSH 673,185 609,405 526,739 482,115 471,758 466,386 470,579 6.14%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 24.83% 76.72% 21.38% 7.23% 4.95% 7.19% 4.57% -
ROE 5.51% 12.96% 2.27% 2.67% 4.67% 7.21% 4.25% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 12.72 26.53 27.50 65.50 93.64 96.88 67.80 -24.32%
EPS 4.52 10.76 1.84 2.08 3.64 4.76 2.76 8.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.83 0.81 0.78 0.78 0.66 0.65 3.94%
Adjusted Per Share Value based on latest NOSH - 482,115
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 8.27 15.62 13.99 30.50 42.66 43.63 30.81 -19.67%
EPS 2.94 6.33 0.94 0.97 1.66 2.14 1.25 15.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5331 0.4885 0.4121 0.3632 0.3554 0.2973 0.2954 10.33%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.76 0.745 0.495 0.53 0.63 0.69 0.32 -
P/RPS 5.97 2.81 1.80 0.81 0.67 0.71 0.47 52.71%
P/EPS 16.81 6.92 26.90 25.48 17.31 14.50 11.59 6.39%
EY 5.95 14.44 3.72 3.92 5.78 6.90 8.63 -6.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.90 0.61 0.68 0.81 1.05 0.49 11.26%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 23/05/14 23/05/13 22/05/12 26/05/11 26/05/10 27/05/09 -
Price 0.83 0.755 0.61 0.50 0.58 0.62 0.50 -
P/RPS 6.53 2.85 2.22 0.76 0.62 0.64 0.74 43.72%
P/EPS 18.36 7.02 33.15 24.04 15.93 13.03 18.12 0.21%
EY 5.45 14.25 3.02 4.16 6.28 7.68 5.52 -0.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.91 0.75 0.64 0.74 0.94 0.77 4.62%

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