[SALCON] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -7.15%
YoY- 145.41%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 100,273 117,749 165,764 180,482 140,113 413,254 443,545 -21.93%
PBT -15,798 -15,008 32,547 -26,540 -8,104 31,279 22,586 -
Tax -234 26,616 -16,655 82,870 48,969 -5,381 -5,035 -40.01%
NP -16,032 11,608 15,892 56,330 40,865 25,898 17,551 -
-
NP to SH -9,113 4,011 6,712 30,517 12,435 9,955 9,418 -
-
Tax Rate - - 51.17% - - 17.20% 22.29% -
Total Cost 116,305 106,141 149,872 124,152 99,248 387,356 425,994 -19.44%
-
Net Worth 472,543 481,162 581,161 514,169 0 397,100 363,438 4.46%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 13,568 20,201 18,194 6,805 7,133 7,709 -
Div Payout % - 338.28% 300.97% 59.62% 54.73% 71.66% 81.86% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 472,543 481,162 581,161 514,169 0 397,100 363,438 4.46%
NOSH 677,694 677,694 675,769 676,538 589,999 522,500 478,208 5.97%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -15.99% 9.86% 9.59% 31.21% 29.17% 6.27% 3.96% -
ROE -1.93% 0.83% 1.15% 5.94% 0.00% 2.51% 2.59% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 14.85 17.37 24.53 26.68 23.75 79.09 92.75 -26.29%
EPS -1.35 0.59 0.99 4.51 2.11 1.91 1.97 -
DPS 0.00 2.00 3.00 2.69 1.15 1.37 1.61 -
NAPS 0.70 0.71 0.86 0.76 0.00 0.76 0.76 -1.36%
Adjusted Per Share Value based on latest NOSH - 676,538
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 9.68 11.37 16.01 17.43 13.53 39.91 42.84 -21.93%
EPS -0.88 0.39 0.65 2.95 1.20 0.96 0.91 -
DPS 0.00 1.31 1.95 1.76 0.66 0.69 0.74 -
NAPS 0.4564 0.4647 0.5613 0.4966 0.00 0.3835 0.351 4.46%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.405 0.58 0.64 0.83 0.665 0.44 0.42 -
P/RPS 2.73 3.34 2.61 3.11 2.80 0.56 0.45 35.01%
P/EPS -30.00 98.00 64.44 18.40 31.55 23.09 21.33 -
EY -3.33 1.02 1.55 5.43 3.17 4.33 4.69 -
DY 0.00 3.45 4.69 3.24 1.73 3.10 3.84 -
P/NAPS 0.58 0.82 0.74 1.09 0.00 0.58 0.55 0.88%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 22/11/16 30/11/15 20/11/14 27/11/13 26/11/12 30/11/11 -
Price 0.48 0.575 0.615 0.72 0.685 0.44 0.53 -
P/RPS 3.23 3.31 2.51 2.70 2.88 0.56 0.57 33.48%
P/EPS -35.56 97.15 61.92 15.96 32.50 23.09 26.91 -
EY -2.81 1.03 1.62 6.26 3.08 4.33 3.72 -
DY 0.00 3.48 4.88 3.74 1.68 3.10 3.04 -
P/NAPS 0.69 0.81 0.72 0.95 0.00 0.58 0.70 -0.23%

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