[SALCON] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 111.16%
YoY- 109.01%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 434,782 194,148 191,701 130,420 209,244 98,974 123,079 23.38%
PBT 27,656 -8,629 -7,310 -1,422 -34,848 -11,687 19,839 5.68%
Tax -10,701 776 -1,677 -2,985 4,636 33,045 -27,459 -14.52%
NP 16,955 -7,853 -8,987 -4,407 -30,212 21,358 -7,620 -
-
NP to SH 12,065 -5,982 -8,623 2,145 -23,794 11,844 5,540 13.83%
-
Tax Rate 38.69% - - - - - 138.41% -
Total Cost 417,827 202,001 200,688 134,827 239,456 77,616 130,699 21.35%
-
Net Worth 451,929 414,007 433,278 456,232 458,111 508,270 576,657 -3.97%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - 6,736 - 13,568 -
Div Payout % - - - - 0.00% - 244.92% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 451,929 414,007 433,278 456,232 458,111 508,270 576,657 -3.97%
NOSH 1,012,413 1,012,413 847,113 847,113 677,694 677,694 678,421 6.89%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 3.90% -4.04% -4.69% -3.38% -14.44% 21.58% -6.19% -
ROE 2.67% -1.44% -1.99% 0.47% -5.19% 2.33% 0.96% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 43.29 20.63 23.01 15.72 31.06 14.60 18.14 15.58%
EPS 1.20 -0.64 -1.03 0.26 -3.53 1.75 0.82 6.54%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 2.00 -
NAPS 0.45 0.44 0.52 0.55 0.68 0.75 0.85 -10.04%
Adjusted Per Share Value based on latest NOSH - 847,113
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 42.95 19.18 18.94 12.88 20.67 9.78 12.16 23.38%
EPS 1.19 -0.59 -0.85 0.21 -2.35 1.17 0.55 13.71%
DPS 0.00 0.00 0.00 0.00 0.67 0.00 1.34 -
NAPS 0.4464 0.4089 0.428 0.4506 0.4525 0.502 0.5696 -3.97%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.25 0.26 0.245 0.235 0.44 0.555 0.62 -
P/RPS 0.58 1.26 1.06 1.49 1.42 3.80 3.42 -25.58%
P/EPS 20.81 -40.90 -23.67 90.88 -12.46 31.76 75.92 -19.38%
EY 4.81 -2.45 -4.22 1.10 -8.03 3.15 1.32 24.02%
DY 0.00 0.00 0.00 0.00 2.27 0.00 3.23 -
P/NAPS 0.56 0.59 0.47 0.43 0.65 0.74 0.73 -4.31%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 23/02/21 24/02/20 28/02/19 27/02/18 28/02/17 29/02/16 -
Price 0.22 0.255 0.195 0.24 0.46 0.605 0.56 -
P/RPS 0.51 1.24 0.85 1.53 1.48 4.14 3.09 -25.91%
P/EPS 18.31 -40.11 -18.84 92.81 -13.02 34.62 68.58 -19.73%
EY 5.46 -2.49 -5.31 1.08 -7.68 2.89 1.46 24.56%
DY 0.00 0.00 0.00 0.00 2.17 0.00 3.57 -
P/NAPS 0.49 0.58 0.38 0.44 0.68 0.81 0.66 -4.83%

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