[SALCON] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 15.75%
YoY- 36.27%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 60,507 65,837 94,538 78,668 232,828 292,036 299,581 -23.38%
PBT -13,884 20,963 -5,928 -10,144 19,071 16,845 33,122 -
Tax 35,381 -18,694 29,212 34,675 -3,943 -2,260 -5,827 -
NP 21,497 2,269 23,284 24,531 15,128 14,585 27,295 -3.89%
-
NP to SH 10,476 12,005 9,901 4,328 3,176 7,866 21,005 -10.93%
-
Tax Rate - 89.18% - - 20.68% 13.42% 17.59% -
Total Cost 39,010 63,568 71,254 54,137 217,700 277,451 272,286 -27.64%
-
Net Worth 481,162 580,016 485,468 0 383,136 360,130 308,759 7.66%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 481,162 580,016 485,468 0 383,136 360,130 308,759 7.66%
NOSH 677,694 674,438 638,774 562,077 504,126 473,855 467,817 6.36%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 35.53% 3.45% 24.63% 31.18% 6.50% 4.99% 9.11% -
ROE 2.18% 2.07% 2.04% 0.00% 0.83% 2.18% 6.80% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.93 9.76 14.80 14.00 46.18 61.63 64.04 -27.96%
EPS 1.55 1.78 1.55 0.81 0.63 1.66 4.49 -16.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.86 0.76 0.00 0.76 0.76 0.66 1.22%
Adjusted Per Share Value based on latest NOSH - 589,999
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.84 6.36 9.13 7.60 22.49 28.20 28.93 -23.39%
EPS 1.01 1.16 0.96 0.42 0.31 0.76 2.03 -10.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4647 0.5602 0.4689 0.00 0.37 0.3478 0.2982 7.66%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.58 0.64 0.83 0.665 0.44 0.42 0.71 -
P/RPS 6.50 6.56 5.61 4.75 0.95 0.68 1.11 34.21%
P/EPS 37.52 35.96 53.55 86.36 69.84 25.30 15.81 15.47%
EY 2.67 2.78 1.87 1.16 1.43 3.95 6.32 -13.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.74 1.09 0.00 0.58 0.55 1.08 -4.48%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 30/11/15 20/11/14 27/11/13 26/11/12 30/11/11 29/11/10 -
Price 0.575 0.615 0.72 0.685 0.44 0.53 0.71 -
P/RPS 6.44 6.30 4.86 4.89 0.95 0.86 1.11 34.01%
P/EPS 37.20 34.55 46.45 88.96 69.84 31.93 15.81 15.31%
EY 2.69 2.89 2.15 1.12 1.43 3.13 6.32 -13.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.72 0.95 0.00 0.58 0.70 1.08 -4.67%

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