[SALCON] QoQ Annualized Quarter 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- 560.33%
YoY- -53.6%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 125,368 87,782 86,598 85,628 194,465 126,050 147,392 -10.20%
PBT 19,161 27,950 28,182 41,960 5,656 -7,904 -5,798 -
Tax -25,303 -24,925 -25,258 -20,700 31,251 38,949 58,172 -
NP -6,142 3,025 2,924 21,260 36,907 31,045 52,374 -
-
NP to SH 5,560 16,006 16,982 30,428 4,608 13,201 23,320 -61.44%
-
Tax Rate 132.05% 89.18% 89.62% 49.33% -552.53% - - -
Total Cost 131,510 84,757 83,674 64,368 157,558 95,005 95,018 24.12%
-
Net Worth 576,341 580,016 572,805 552,012 515,885 485,468 498,823 10.07%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 13,560 - - - 19,345 - - -
Div Payout % 243.90% - - - 419.83% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 576,341 580,016 572,805 552,012 515,885 485,468 498,823 10.07%
NOSH 678,048 674,438 673,888 673,185 644,857 638,774 623,529 5.73%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -4.90% 3.45% 3.38% 24.83% 18.98% 24.63% 35.53% -
ROE 0.96% 2.76% 2.96% 5.51% 0.89% 2.72% 4.67% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 18.49 13.02 12.85 12.72 30.16 19.73 23.64 -15.07%
EPS 0.82 2.37 2.52 4.52 0.71 2.07 3.74 -63.53%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.85 0.86 0.85 0.82 0.80 0.76 0.80 4.11%
Adjusted Per Share Value based on latest NOSH - 673,185
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.11 8.48 8.36 8.27 18.78 12.17 14.23 -10.17%
EPS 0.54 1.55 1.64 2.94 0.45 1.27 2.25 -61.27%
DPS 1.31 0.00 0.00 0.00 1.87 0.00 0.00 -
NAPS 0.5566 0.5602 0.5532 0.5331 0.4982 0.4689 0.4818 10.07%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.62 0.64 0.775 0.76 0.64 0.83 0.925 -
P/RPS 3.35 4.92 6.03 5.97 2.12 4.21 3.91 -9.76%
P/EPS 75.61 26.97 30.75 16.81 89.56 40.16 24.73 110.22%
EY 1.32 3.71 3.25 5.95 1.12 2.49 4.04 -52.46%
DY 3.23 0.00 0.00 0.00 4.69 0.00 0.00 -
P/NAPS 0.73 0.74 0.91 0.93 0.80 1.09 1.16 -26.50%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 27/08/15 28/05/15 25/02/15 20/11/14 27/08/14 -
Price 0.56 0.615 0.595 0.83 0.80 0.72 0.84 -
P/RPS 3.03 4.73 4.63 6.53 2.65 3.65 3.55 -9.99%
P/EPS 68.29 25.91 23.61 18.36 111.95 34.84 22.46 109.45%
EY 1.46 3.86 4.24 5.45 0.89 2.87 4.45 -52.33%
DY 3.57 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 0.66 0.72 0.70 1.01 1.00 0.95 1.05 -26.55%

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