[SALCON] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 13.33%
YoY- -22.96%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 123,079 194,465 164,612 294,273 472,462 451,090 369,873 -16.74%
PBT 19,839 5,656 -30,756 21,111 29,053 38,863 33,458 -8.33%
Tax -27,459 31,251 88,333 10,351 -3,698 -8,602 -7,385 24.45%
NP -7,620 36,907 57,577 31,462 25,355 30,261 26,073 -
-
NP to SH 5,540 4,608 24,945 11,282 14,645 22,557 22,053 -20.55%
-
Tax Rate 138.41% -552.53% - -49.03% 12.73% 22.13% 22.07% -
Total Cost 130,699 157,558 107,035 262,811 447,107 420,829 343,800 -14.88%
-
Net Worth 576,657 552,167 509,457 544,478 389,986 349,519 309,610 10.91%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 13,568 20,201 18,194 6,805 7,133 7,709 7,036 11.56%
Div Payout % 244.92% 438.40% 72.94% 60.33% 48.71% 34.18% 31.91% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 576,657 552,167 509,457 544,478 389,986 349,519 309,610 10.91%
NOSH 678,421 673,374 606,497 680,598 475,593 513,999 469,107 6.33%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -6.19% 18.98% 34.98% 10.69% 5.37% 6.71% 7.05% -
ROE 0.96% 0.83% 4.90% 2.07% 3.76% 6.45% 7.12% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 18.14 28.88 27.14 43.24 99.34 87.76 78.85 -21.71%
EPS 0.82 0.68 4.11 1.66 3.08 4.39 4.70 -25.23%
DPS 2.00 3.00 3.00 1.00 1.50 1.50 1.50 4.90%
NAPS 0.85 0.82 0.84 0.80 0.82 0.68 0.66 4.30%
Adjusted Per Share Value based on latest NOSH - 680,598
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 11.89 18.78 15.90 28.42 45.63 43.57 35.72 -16.74%
EPS 0.54 0.45 2.41 1.09 1.41 2.18 2.13 -20.43%
DPS 1.31 1.95 1.76 0.66 0.69 0.74 0.68 11.54%
NAPS 0.5569 0.5333 0.492 0.5258 0.3766 0.3376 0.299 10.91%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.62 0.64 0.66 0.43 0.51 0.69 0.69 -
P/RPS 3.42 2.22 2.43 0.99 0.51 0.79 0.88 25.37%
P/EPS 75.92 93.52 16.05 25.94 16.56 15.72 14.68 31.48%
EY 1.32 1.07 6.23 3.86 6.04 6.36 6.81 -23.91%
DY 3.23 4.69 4.55 2.33 2.94 2.17 2.17 6.85%
P/NAPS 0.73 0.78 0.79 0.54 0.62 1.01 1.05 -5.87%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 25/02/15 14/03/14 27/02/13 29/02/12 28/02/11 24/02/10 -
Price 0.56 0.80 0.71 0.405 0.53 0.63 0.68 -
P/RPS 3.09 2.77 2.62 0.94 0.53 0.72 0.86 23.74%
P/EPS 68.58 116.91 17.26 24.43 17.21 14.36 14.46 29.60%
EY 1.46 0.86 5.79 4.09 5.81 6.97 6.91 -22.81%
DY 3.57 3.75 4.23 2.47 2.83 2.38 2.21 8.31%
P/NAPS 0.66 0.98 0.85 0.51 0.65 0.93 1.03 -7.14%

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