[SALCON] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -12.2%
YoY- -39.63%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 175,450 168,820 251,546 440,966 448,574 403,063 286,961 -7.86%
PBT 16,295 -30,242 13,616 29,225 35,445 39,020 17,749 -1.41%
Tax -5,083 111,088 19,877 -3,625 -7,841 -8,469 -4,675 1.40%
NP 11,212 80,846 33,493 25,600 27,604 30,551 13,074 -2.52%
-
NP to SH -4,178 38,915 11,198 12,859 21,300 24,356 10,276 -
-
Tax Rate 31.19% - -145.98% 12.40% 22.12% 21.70% 26.34% -
Total Cost 164,238 87,974 218,053 415,366 420,970 372,512 273,887 -8.16%
-
Net Worth 552,012 505,806 426,658 376,049 367,971 307,815 305,876 10.33%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 20,201 18,194 6,805 7,133 7,709 7,036 - -
Div Payout % 0.00% 46.76% 60.78% 55.48% 36.20% 28.89% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 552,012 505,806 426,658 376,049 367,971 307,815 305,876 10.33%
NOSH 673,185 609,405 526,739 482,115 471,758 466,386 470,579 6.14%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 6.39% 47.89% 13.31% 5.81% 6.15% 7.58% 4.56% -
ROE -0.76% 7.69% 2.62% 3.42% 5.79% 7.91% 3.36% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 26.06 27.70 47.76 91.46 95.09 86.42 60.98 -13.20%
EPS -0.62 6.39 2.13 2.67 4.52 5.22 2.18 -
DPS 3.00 2.99 1.29 1.48 1.63 1.50 0.00 -
NAPS 0.82 0.83 0.81 0.78 0.78 0.66 0.65 3.94%
Adjusted Per Share Value based on latest NOSH - 482,115
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 17.33 16.68 24.85 43.56 44.31 39.81 28.34 -7.86%
EPS -0.41 3.84 1.11 1.27 2.10 2.41 1.02 -
DPS 2.00 1.80 0.67 0.70 0.76 0.70 0.00 -
NAPS 0.5452 0.4996 0.4214 0.3714 0.3635 0.304 0.3021 10.33%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.76 0.745 0.495 0.53 0.63 0.69 0.32 -
P/RPS 2.92 2.69 1.04 0.58 0.66 0.80 0.52 33.30%
P/EPS -122.46 11.67 23.28 19.87 13.95 13.21 14.65 -
EY -0.82 8.57 4.29 5.03 7.17 7.57 6.82 -
DY 3.95 4.01 2.61 2.79 2.59 2.17 0.00 -
P/NAPS 0.93 0.90 0.61 0.68 0.81 1.05 0.49 11.26%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 23/05/14 23/05/13 22/05/12 26/05/11 26/05/10 27/05/09 -
Price 0.83 0.755 0.61 0.50 0.58 0.62 0.50 -
P/RPS 3.18 2.73 1.28 0.55 0.61 0.72 0.82 25.33%
P/EPS -133.73 11.82 28.69 18.75 12.85 11.87 22.90 -
EY -0.75 8.46 3.49 5.33 7.78 8.42 4.37 -
DY 3.62 3.95 2.12 2.96 2.82 2.42 0.00 -
P/NAPS 1.01 0.91 0.75 0.64 0.74 0.94 0.77 4.62%

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