[SALCON] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -190.67%
YoY- -110.74%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 211,209 102,532 117,529 175,450 168,820 251,546 440,966 -11.54%
PBT -39,282 -1,279 -5,297 16,295 -30,242 13,616 29,225 -
Tax 3,809 38,525 -27,903 -5,083 111,088 19,877 -3,625 -
NP -35,473 37,246 -33,200 11,212 80,846 33,493 25,600 -
-
NP to SH -27,667 24,742 -18,764 -4,178 38,915 11,198 12,859 -
-
Tax Rate - - - 31.19% - -145.98% 12.40% -
Total Cost 246,682 65,286 150,729 164,238 87,974 218,053 415,366 -8.31%
-
Net Worth 451,360 481,863 542,991 552,012 505,806 426,658 376,049 3.08%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 6,736 - 13,568 20,201 18,194 6,805 7,133 -0.94%
Div Payout % 0.00% - 0.00% 0.00% 46.76% 60.78% 55.48% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 451,360 481,863 542,991 552,012 505,806 426,658 376,049 3.08%
NOSH 677,694 642,485 678,739 673,185 609,405 526,739 482,115 5.83%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -16.80% 36.33% -28.25% 6.39% 47.89% 13.31% 5.81% -
ROE -6.13% 5.13% -3.46% -0.76% 7.69% 2.62% 3.42% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 31.35 15.96 17.32 26.06 27.70 47.76 91.46 -16.33%
EPS -4.11 3.85 -2.76 -0.62 6.39 2.13 2.67 -
DPS 1.00 0.00 2.00 3.00 2.99 1.29 1.48 -6.32%
NAPS 0.67 0.75 0.80 0.82 0.83 0.81 0.78 -2.50%
Adjusted Per Share Value based on latest NOSH - 673,185
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 20.86 10.13 11.61 17.33 16.68 24.85 43.56 -11.54%
EPS -2.73 2.44 -1.85 -0.41 3.84 1.11 1.27 -
DPS 0.67 0.00 1.34 2.00 1.80 0.67 0.70 -0.72%
NAPS 0.4458 0.476 0.5363 0.5452 0.4996 0.4214 0.3714 3.08%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.40 0.685 0.60 0.76 0.745 0.495 0.53 -
P/RPS 1.28 4.29 3.47 2.92 2.69 1.04 0.58 14.09%
P/EPS -9.74 17.79 -21.70 -122.46 11.67 23.28 19.87 -
EY -10.27 5.62 -4.61 -0.82 8.57 4.29 5.03 -
DY 2.50 0.00 3.33 3.95 4.01 2.61 2.79 -1.81%
P/NAPS 0.60 0.91 0.75 0.93 0.90 0.61 0.68 -2.06%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 29/05/17 26/05/16 28/05/15 23/05/14 23/05/13 22/05/12 -
Price 0.41 0.63 0.635 0.83 0.755 0.61 0.50 -
P/RPS 1.31 3.95 3.67 3.18 2.73 1.28 0.55 15.55%
P/EPS -9.98 16.36 -22.97 -133.73 11.82 28.69 18.75 -
EY -10.02 6.11 -4.35 -0.75 8.46 3.49 5.33 -
DY 2.44 0.00 3.15 3.62 3.95 2.12 2.96 -3.16%
P/NAPS 0.61 0.84 0.79 1.01 0.91 0.75 0.64 -0.79%

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