[SALCON] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 15.16%
YoY- -59.62%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 65,837 94,538 78,668 232,828 292,036 299,581 300,951 -22.36%
PBT 20,963 -5,928 -10,144 19,071 16,845 33,122 25,117 -2.96%
Tax -18,694 29,212 34,675 -3,943 -2,260 -5,827 -5,426 22.88%
NP 2,269 23,284 24,531 15,128 14,585 27,295 19,691 -30.23%
-
NP to SH 12,005 9,901 4,328 3,176 7,866 21,005 16,796 -5.44%
-
Tax Rate 89.18% - - 20.68% 13.42% 17.59% 21.60% -
Total Cost 63,568 71,254 54,137 217,700 277,451 272,286 281,260 -21.94%
-
Net Worth 580,016 485,468 0 383,136 360,130 308,759 304,105 11.35%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 580,016 485,468 0 383,136 360,130 308,759 304,105 11.35%
NOSH 674,438 638,774 562,077 504,126 473,855 467,817 467,855 6.28%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.45% 24.63% 31.18% 6.50% 4.99% 9.11% 6.54% -
ROE 2.07% 2.04% 0.00% 0.83% 2.18% 6.80% 5.52% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.76 14.80 14.00 46.18 61.63 64.04 64.33 -26.95%
EPS 1.78 1.55 0.81 0.63 1.66 4.49 3.59 -11.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.76 0.00 0.76 0.76 0.66 0.65 4.77%
Adjusted Per Share Value based on latest NOSH - 522,500
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.49 9.32 7.76 22.96 28.80 29.55 29.68 -22.37%
EPS 1.18 0.98 0.43 0.31 0.78 2.07 1.66 -5.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5721 0.4788 0.00 0.3779 0.3552 0.3045 0.30 11.35%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.64 0.83 0.665 0.44 0.42 0.71 0.51 -
P/RPS 6.56 5.61 4.75 0.95 0.68 1.11 0.79 42.27%
P/EPS 35.96 53.55 86.36 69.84 25.30 15.81 14.21 16.72%
EY 2.78 1.87 1.16 1.43 3.95 6.32 7.04 -14.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.09 0.00 0.58 0.55 1.08 0.78 -0.87%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 20/11/14 27/11/13 26/11/12 30/11/11 29/11/10 25/11/09 -
Price 0.615 0.72 0.685 0.44 0.53 0.71 0.62 -
P/RPS 6.30 4.86 4.89 0.95 0.86 1.11 0.96 36.80%
P/EPS 34.55 46.45 88.96 69.84 31.93 15.81 17.27 12.24%
EY 2.89 2.15 1.12 1.43 3.13 6.32 5.79 -10.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.95 0.00 0.58 0.70 1.08 0.95 -4.51%

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