[SALCON] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 281.19%
YoY- 121.23%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 59,457 43,751 149,682 38,467 59,531 99,927 91,093 -6.86%
PBT 4,367 3,306 -17,609 2,197 -1,802 11,584 -16,117 -
Tax -348 -319 1,977 -2,336 -6,609 2,039 50,184 -
NP 4,019 2,987 -15,632 -139 -8,411 13,623 34,067 -29.95%
-
NP to SH 2,208 7,377 -13,989 1,368 -6,445 -5,293 20,257 -30.87%
-
Tax Rate 7.97% 9.65% - 106.33% - -17.60% - -
Total Cost 55,438 40,764 165,314 38,606 67,942 86,304 57,026 -0.46%
-
Net Worth 433,278 456,232 458,111 508,270 576,657 552,167 509,457 -2.66%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - 6,736 - 13,568 20,201 18,194 -
Div Payout % - - 0.00% - 0.00% 0.00% 89.82% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 433,278 456,232 458,111 508,270 576,657 552,167 509,457 -2.66%
NOSH 847,113 847,113 677,694 677,694 678,421 673,374 606,497 5.72%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 6.76% 6.83% -10.44% -0.36% -14.13% 13.63% 37.40% -
ROE 0.51% 1.62% -3.05% 0.27% -1.12% -0.96% 3.98% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 7.14 5.27 22.22 5.68 8.77 14.84 15.02 -11.65%
EPS 0.27 0.89 -2.08 0.21 -0.95 -0.79 3.34 -34.23%
DPS 0.00 0.00 1.00 0.00 2.00 3.00 3.00 -
NAPS 0.52 0.55 0.68 0.75 0.85 0.82 0.84 -7.67%
Adjusted Per Share Value based on latest NOSH - 677,694
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 5.87 4.32 14.78 3.80 5.88 9.87 9.00 -6.87%
EPS 0.22 0.73 -1.38 0.14 -0.64 -0.52 2.00 -30.76%
DPS 0.00 0.00 0.67 0.00 1.34 2.00 1.80 -
NAPS 0.428 0.4506 0.4525 0.502 0.5696 0.5454 0.5032 -2.66%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.245 0.235 0.44 0.555 0.62 0.64 0.66 -
P/RPS 3.43 4.46 1.98 9.78 7.07 4.31 4.39 -4.02%
P/EPS 92.45 26.42 -21.19 274.94 -65.26 -81.42 19.76 29.31%
EY 1.08 3.78 -4.72 0.36 -1.53 -1.23 5.06 -22.68%
DY 0.00 0.00 2.27 0.00 3.23 4.69 4.55 -
P/NAPS 0.47 0.43 0.65 0.74 0.73 0.78 0.79 -8.28%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/02/20 28/02/19 27/02/18 28/02/17 29/02/16 25/02/15 14/03/14 -
Price 0.195 0.24 0.46 0.605 0.56 0.80 0.71 -
P/RPS 2.73 4.55 2.07 10.66 6.38 5.39 4.73 -8.74%
P/EPS 73.59 26.99 -22.15 299.71 -58.95 -101.78 21.26 22.98%
EY 1.36 3.71 -4.51 0.33 -1.70 -0.98 4.70 -18.66%
DY 0.00 0.00 2.17 0.00 3.57 3.75 4.23 -
P/NAPS 0.38 0.44 0.68 0.81 0.66 0.98 0.85 -12.55%

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