[SALCON] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 272.35%
YoY- 128.87%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 439,979 188,633 207,080 141,482 211,209 102,532 117,529 24.59%
PBT 23,435 -4,039 -10,658 6,376 -39,282 -1,279 -5,297 -
Tax -9,947 1,113 -1,625 -2,946 3,809 38,525 -27,903 -15.78%
NP 13,488 -2,926 -12,283 3,430 -35,473 37,246 -33,200 -
-
NP to SH 10,288 -428 -13,148 7,987 -27,667 24,742 -18,764 -
-
Tax Rate 42.45% - - 46.20% - - - -
Total Cost 426,491 191,559 219,363 138,052 246,682 65,286 150,729 18.91%
-
Net Worth 418,314 435,695 404,615 450,662 451,360 481,863 542,991 -4.25%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - 6,736 - 13,568 -
Div Payout % - - - - 0.00% - 0.00% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 418,314 435,695 404,615 450,662 451,360 481,863 542,991 -4.25%
NOSH 1,012,413 1,012,413 847,113 847,113 677,694 642,485 678,739 6.88%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 3.07% -1.55% -5.93% 2.42% -16.80% 36.33% -28.25% -
ROE 2.46% -0.10% -3.25% 1.77% -6.13% 5.13% -3.46% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 46.28 19.05 25.59 17.27 31.35 15.96 17.32 17.79%
EPS 1.08 -0.04 -1.62 0.97 -4.11 3.85 -2.76 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 2.00 -
NAPS 0.44 0.44 0.50 0.55 0.67 0.75 0.80 -9.47%
Adjusted Per Share Value based on latest NOSH - 847,113
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 42.49 18.22 20.00 13.66 20.40 9.90 11.35 24.59%
EPS 0.99 -0.04 -1.27 0.77 -2.67 2.39 -1.81 -
DPS 0.00 0.00 0.00 0.00 0.65 0.00 1.31 -
NAPS 0.404 0.4208 0.3908 0.4352 0.4359 0.4654 0.5244 -4.25%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.205 0.235 0.125 0.275 0.40 0.685 0.60 -
P/RPS 0.44 1.23 0.49 1.59 1.28 4.29 3.47 -29.10%
P/EPS 18.94 -543.69 -7.69 28.21 -9.74 17.79 -21.70 -
EY 5.28 -0.18 -13.00 3.54 -10.27 5.62 -4.61 -
DY 0.00 0.00 0.00 0.00 2.50 0.00 3.33 -
P/NAPS 0.47 0.53 0.25 0.50 0.60 0.91 0.75 -7.49%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/05/22 27/05/21 23/06/20 24/05/19 31/05/18 29/05/17 26/05/16 -
Price 0.195 0.225 0.165 0.255 0.41 0.63 0.635 -
P/RPS 0.42 1.18 0.64 1.48 1.31 3.95 3.67 -30.31%
P/EPS 18.02 -520.56 -10.16 26.16 -9.98 16.36 -22.97 -
EY 5.55 -0.19 -9.85 3.82 -10.02 6.11 -4.35 -
DY 0.00 0.00 0.00 0.00 2.44 0.00 3.15 -
P/NAPS 0.44 0.51 0.33 0.46 0.61 0.84 0.79 -9.28%

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