[SALCON] YoY TTM 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- 1.4%
YoY- 24.91%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 117,749 165,764 180,482 140,113 413,254 443,545 368,503 -17.30%
PBT -15,008 32,547 -26,540 -8,104 31,279 22,586 41,463 -
Tax 26,616 -16,655 82,870 48,969 -5,381 -5,035 -7,786 -
NP 11,608 15,892 56,330 40,865 25,898 17,551 33,677 -16.25%
-
NP to SH 4,011 6,712 30,517 12,435 9,955 9,418 26,262 -26.86%
-
Tax Rate - 51.17% - - 17.20% 22.29% 18.78% -
Total Cost 106,141 149,872 124,152 99,248 387,356 425,994 334,826 -17.41%
-
Net Worth 481,162 581,161 514,169 0 397,100 363,438 310,077 7.59%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 13,568 20,201 18,194 6,805 7,133 7,709 7,036 11.55%
Div Payout % 338.28% 300.97% 59.62% 54.73% 71.66% 81.86% 26.79% -
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 481,162 581,161 514,169 0 397,100 363,438 310,077 7.59%
NOSH 677,694 675,769 676,538 589,999 522,500 478,208 469,814 6.29%
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 9.86% 9.59% 31.21% 29.17% 6.27% 3.96% 9.14% -
ROE 0.83% 1.15% 5.94% 0.00% 2.51% 2.59% 8.47% -
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 17.37 24.53 26.68 23.75 79.09 92.75 78.44 -22.20%
EPS 0.59 0.99 4.51 2.11 1.91 1.97 5.59 -31.23%
DPS 2.00 3.00 2.69 1.15 1.37 1.61 1.50 4.90%
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 11.62 16.35 17.81 13.82 40.77 43.76 36.36 -17.29%
EPS 0.40 0.66 3.01 1.23 0.98 0.93 2.59 -26.73%
DPS 1.34 1.99 1.80 0.67 0.70 0.76 0.69 11.68%
NAPS 0.4747 0.5734 0.5073 0.00 0.3918 0.3586 0.3059 7.59%
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 3.34 2.61 3.11 2.80 0.56 0.45 0.91 24.17%
P/EPS 98.00 64.44 18.40 31.55 23.09 21.33 12.70 40.52%
EY 1.02 1.55 5.43 3.17 4.33 4.69 7.87 -28.83%
DY 3.45 4.69 3.24 1.73 3.10 3.84 2.11 8.53%
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 3.31 2.51 2.70 2.88 0.56 0.57 0.91 23.98%
P/EPS 97.15 61.92 15.96 32.50 23.09 26.91 12.70 40.32%
EY 1.03 1.62 6.26 3.08 4.33 3.72 7.87 -28.72%
DY 3.48 4.88 3.74 1.68 3.10 3.04 2.11 8.68%
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