[SALCON] YoY Annual (Unaudited) Result on 31-Dec-2019 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
YoY- -502.0%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 204,135 434,782 194,148 191,701 130,420 209,244 98,974 12.81%
PBT -50,752 27,656 -8,629 -7,310 -1,422 -34,848 -11,687 27.71%
Tax 10,361 -10,701 776 -1,677 -2,985 4,636 33,045 -17.56%
NP -40,391 16,955 -7,853 -8,987 -4,407 -30,212 21,358 -
-
NP to SH -23,959 12,065 -5,982 -8,623 2,145 -23,794 11,844 -
-
Tax Rate - 38.69% - - - - - -
Total Cost 244,526 417,827 202,001 200,688 134,827 239,456 77,616 21.06%
-
Net Worth 425,213 451,929 414,007 433,278 456,232 458,111 508,270 -2.92%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - 6,736 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 425,213 451,929 414,007 433,278 456,232 458,111 508,270 -2.92%
NOSH 1,012,413 1,012,413 1,012,413 847,113 847,113 677,694 677,694 6.91%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -19.79% 3.90% -4.04% -4.69% -3.38% -14.44% 21.58% -
ROE -5.63% 2.67% -1.44% -1.99% 0.47% -5.19% 2.33% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 20.16 43.29 20.63 23.01 15.72 31.06 14.60 5.52%
EPS -2.37 1.20 -0.70 -1.03 0.26 -3.52 1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.42 0.45 0.44 0.52 0.55 0.68 0.75 -9.20%
Adjusted Per Share Value based on latest NOSH - 847,113
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 19.71 41.99 18.75 18.51 12.60 20.21 9.56 12.80%
EPS -2.31 1.17 -0.58 -0.83 0.21 -2.30 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.65 0.00 -
NAPS 0.4107 0.4365 0.3998 0.4184 0.4406 0.4424 0.4909 -2.92%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.23 0.25 0.26 0.245 0.235 0.44 0.555 -
P/RPS 1.14 0.58 1.26 1.06 1.49 1.42 3.80 -18.17%
P/EPS -9.72 20.81 -40.90 -23.67 90.88 -12.46 31.76 -
EY -10.29 4.81 -2.45 -4.22 1.10 -8.03 3.15 -
DY 0.00 0.00 0.00 0.00 0.00 2.27 0.00 -
P/NAPS 0.55 0.56 0.59 0.47 0.43 0.65 0.74 -4.82%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 28/02/22 23/02/21 24/02/20 28/02/19 27/02/18 28/02/17 -
Price 0.195 0.22 0.255 0.195 0.24 0.46 0.605 -
P/RPS 0.97 0.51 1.24 0.85 1.53 1.48 4.14 -21.47%
P/EPS -8.24 18.31 -40.11 -18.84 92.81 -13.02 34.62 -
EY -12.14 5.46 -2.49 -5.31 1.08 -7.68 2.89 -
DY 0.00 0.00 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 0.46 0.49 0.58 0.38 0.44 0.68 0.81 -8.99%

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