[SALCON] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
14-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 3333.39%
YoY- 149.9%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 38,467 59,531 99,927 91,093 61,445 180,426 151,509 -20.40%
PBT 2,197 -1,802 11,584 -16,117 2,040 12,208 5,741 -14.78%
Tax -2,336 -6,609 2,039 50,184 14,294 -1,438 -2,775 -2.82%
NP -139 -8,411 13,623 34,067 16,334 10,770 2,966 -
-
NP to SH 1,368 -6,445 -5,293 20,257 8,106 6,779 1,552 -2.07%
-
Tax Rate 106.33% - -17.60% - -700.69% 11.78% 48.34% -
Total Cost 38,606 67,942 86,304 57,026 45,111 169,656 148,543 -20.09%
-
Net Worth 508,270 576,657 552,167 509,457 544,478 389,986 349,519 6.43%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 13,568 20,201 18,194 6,805 7,133 7,709 -
Div Payout % - 0.00% 0.00% 89.82% 83.96% 105.24% 496.78% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 508,270 576,657 552,167 509,457 544,478 389,986 349,519 6.43%
NOSH 677,694 678,421 673,374 606,497 680,598 475,593 513,999 4.71%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -0.36% -14.13% 13.63% 37.40% 26.58% 5.97% 1.96% -
ROE 0.27% -1.12% -0.96% 3.98% 1.49% 1.74% 0.44% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.68 8.77 14.84 15.02 9.03 37.94 29.48 -23.98%
EPS 0.21 -0.95 -0.79 3.34 1.56 1.43 0.33 -7.24%
DPS 0.00 2.00 3.00 3.00 1.00 1.50 1.50 -
NAPS 0.75 0.85 0.82 0.84 0.80 0.82 0.68 1.64%
Adjusted Per Share Value based on latest NOSH - 606,497
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.80 5.88 9.87 9.00 6.07 17.82 14.97 -20.41%
EPS 0.14 -0.64 -0.52 2.00 0.80 0.67 0.15 -1.14%
DPS 0.00 1.34 2.00 1.80 0.67 0.70 0.76 -
NAPS 0.502 0.5696 0.5454 0.5032 0.5378 0.3852 0.3452 6.43%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.555 0.62 0.64 0.66 0.43 0.51 0.69 -
P/RPS 9.78 7.07 4.31 4.39 4.76 1.34 2.34 26.88%
P/EPS 274.94 -65.26 -81.42 19.76 36.10 35.78 228.52 3.12%
EY 0.36 -1.53 -1.23 5.06 2.77 2.79 0.44 -3.28%
DY 0.00 3.23 4.69 4.55 2.33 2.94 2.17 -
P/NAPS 0.74 0.73 0.78 0.79 0.54 0.62 1.01 -5.04%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 25/02/15 14/03/14 27/02/13 29/02/12 28/02/11 -
Price 0.605 0.56 0.80 0.71 0.405 0.53 0.63 -
P/RPS 10.66 6.38 5.39 4.73 4.49 1.40 2.14 30.65%
P/EPS 299.71 -58.95 -101.78 21.26 34.00 37.18 208.65 6.21%
EY 0.33 -1.70 -0.98 4.70 2.94 2.69 0.48 -6.04%
DY 0.00 3.57 3.75 4.23 2.47 2.83 2.38 -
P/NAPS 0.81 0.66 0.98 0.85 0.51 0.65 0.93 -2.27%

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