[SALCON] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 38.56%
YoY- 46.64%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 376,484 132,566 132,244 86,669 59,562 60,507 65,837 33.68%
PBT 30,016 -8,142 -11,677 -4,728 -17,239 -13,884 20,963 6.15%
Tax -7,639 968 -1,329 -2,666 2,659 35,381 -18,694 -13.84%
NP 22,377 -7,174 -13,006 -7,394 -14,580 21,497 2,269 46.38%
-
NP to SH 16,865 -6,238 -10,831 -5,232 -9,805 10,476 12,005 5.82%
-
Tax Rate 25.45% - - - - - 89.18% -
Total Cost 354,107 139,740 145,250 94,063 74,142 39,010 63,568 33.10%
-
Net Worth 463,848 418,255 428,465 449,561 472,543 481,162 580,016 -3.65%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 463,848 418,255 428,465 449,561 472,543 481,162 580,016 -3.65%
NOSH 1,012,413 847,113 847,113 847,113 677,694 677,694 674,438 6.99%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 5.94% -5.41% -9.83% -8.53% -24.48% 35.53% 3.45% -
ROE 3.64% -1.49% -2.53% -1.16% -2.07% 2.18% 2.07% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 37.34 16.16 15.74 12.92 8.82 8.93 9.76 25.03%
EPS 1.67 -0.76 -1.28 -0.78 -1.45 1.55 1.78 -1.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.51 0.51 0.67 0.70 0.71 0.86 -9.89%
Adjusted Per Share Value based on latest NOSH - 847,113
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 36.36 12.80 12.77 8.37 5.75 5.84 6.36 33.68%
EPS 1.63 -0.60 -1.05 -0.51 -0.95 1.01 1.16 5.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.448 0.4039 0.4138 0.4342 0.4564 0.4647 0.5602 -3.65%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.21 0.18 0.23 0.25 0.405 0.58 0.64 -
P/RPS 0.56 1.11 1.46 1.94 4.59 6.50 6.56 -33.61%
P/EPS 12.56 -23.66 -17.84 -32.06 -27.88 37.52 35.96 -16.06%
EY 7.96 -4.23 -5.61 -3.12 -3.59 2.67 2.78 19.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.45 0.37 0.58 0.82 0.74 -7.61%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 16/11/21 23/11/20 18/11/19 29/11/18 22/11/17 22/11/16 30/11/15 -
Price 0.205 0.29 0.225 0.235 0.48 0.575 0.615 -
P/RPS 0.55 1.79 1.43 1.82 5.44 6.44 6.30 -33.37%
P/EPS 12.26 -38.13 -17.45 -30.14 -33.05 37.20 34.55 -15.84%
EY 8.16 -2.62 -5.73 -3.32 -3.03 2.69 2.89 18.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.57 0.44 0.35 0.69 0.81 0.72 -7.52%

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