[SALCON] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 56.0%
YoY- 247.52%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 194,465 180,482 187,117 168,820 164,612 140,113 196,799 -0.79%
PBT 5,656 -26,540 -29,287 -30,242 -30,756 -8,104 3,520 37.06%
Tax 31,251 82,870 96,913 111,088 88,333 48,969 33,709 -4.90%
NP 36,907 56,330 67,626 80,846 57,577 40,865 37,229 -0.57%
-
NP to SH 4,608 30,517 32,866 38,915 24,945 12,435 12,263 -47.83%
-
Tax Rate -552.53% - - - - - -957.64% -
Total Cost 157,558 124,152 119,491 87,974 107,035 99,248 159,570 -0.84%
-
Net Worth 552,167 514,169 504,853 505,806 509,457 0 436,579 16.90%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 20,201 18,194 18,194 18,194 18,194 6,805 6,805 106.14%
Div Payout % 438.40% 59.62% 55.36% 46.76% 72.94% 54.73% 55.50% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 552,167 514,169 504,853 505,806 509,457 0 436,579 16.90%
NOSH 673,374 676,538 631,066 609,405 606,497 589,999 526,000 17.84%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 18.98% 31.21% 36.14% 47.89% 34.98% 29.17% 18.92% -
ROE 0.83% 5.94% 6.51% 7.69% 4.90% 0.00% 2.81% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 28.88 26.68 29.65 27.70 27.14 23.75 37.41 -15.80%
EPS 0.68 4.51 5.21 6.39 4.11 2.11 2.33 -55.90%
DPS 3.00 2.69 2.88 2.99 3.00 1.15 1.29 75.26%
NAPS 0.82 0.76 0.80 0.83 0.84 0.00 0.83 -0.80%
Adjusted Per Share Value based on latest NOSH - 609,405
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 18.78 17.43 18.07 16.30 15.90 13.53 19.01 -0.80%
EPS 0.45 2.95 3.17 3.76 2.41 1.20 1.18 -47.31%
DPS 1.95 1.76 1.76 1.76 1.76 0.66 0.66 105.49%
NAPS 0.5333 0.4966 0.4876 0.4885 0.492 0.00 0.4216 16.91%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.64 0.83 0.925 0.745 0.66 0.665 0.65 -
P/RPS 2.22 3.11 3.12 2.69 2.43 2.80 1.74 17.58%
P/EPS 93.52 18.40 17.76 11.67 16.05 31.55 27.88 123.58%
EY 1.07 5.43 5.63 8.57 6.23 3.17 3.59 -55.28%
DY 4.69 3.24 3.12 4.01 4.55 1.73 1.99 76.82%
P/NAPS 0.78 1.09 1.16 0.90 0.79 0.00 0.78 0.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 20/11/14 27/08/14 23/05/14 14/03/14 27/11/13 30/08/13 -
Price 0.80 0.72 0.84 0.755 0.71 0.685 0.64 -
P/RPS 2.77 2.70 2.83 2.73 2.62 2.88 1.71 37.80%
P/EPS 116.91 15.96 16.13 11.82 17.26 32.50 27.45 162.05%
EY 0.86 6.26 6.20 8.46 5.79 3.08 3.64 -61.68%
DY 3.75 3.74 3.43 3.95 4.23 1.68 2.02 50.87%
P/NAPS 0.98 0.95 1.05 0.91 0.85 0.00 0.77 17.39%

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