[SALCON] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -23.23%
YoY- -59.62%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 87,782 126,050 104,890 310,437 389,381 399,441 401,268 -22.36%
PBT 27,950 -7,904 -13,525 25,428 22,460 44,162 33,489 -2.96%
Tax -24,925 38,949 46,233 -5,257 -3,013 -7,769 -7,234 22.88%
NP 3,025 31,045 32,708 20,170 19,446 36,393 26,254 -30.23%
-
NP to SH 16,006 13,201 5,770 4,234 10,488 28,006 22,394 -5.44%
-
Tax Rate 89.18% - - 20.67% 13.41% 17.59% 21.60% -
Total Cost 84,757 95,005 72,182 290,266 369,934 363,048 375,013 -21.94%
-
Net Worth 580,016 485,468 0 383,136 360,130 308,759 304,105 11.35%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 580,016 485,468 0 383,136 360,130 308,759 304,105 11.35%
NOSH 674,438 638,774 562,077 504,126 473,855 467,817 467,855 6.28%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.45% 24.63% 31.18% 6.50% 4.99% 9.11% 6.54% -
ROE 2.76% 2.72% 0.00% 1.11% 2.91% 9.07% 7.36% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 13.02 19.73 18.66 61.58 82.17 85.38 85.77 -26.95%
EPS 2.37 2.07 1.08 0.84 2.21 5.99 4.79 -11.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.76 0.00 0.76 0.76 0.66 0.65 4.77%
Adjusted Per Share Value based on latest NOSH - 522,500
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 8.48 12.17 10.13 29.98 37.61 38.58 38.75 -22.36%
EPS 1.55 1.27 0.56 0.41 1.01 2.70 2.16 -5.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5602 0.4689 0.00 0.37 0.3478 0.2982 0.2937 11.35%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.64 0.83 0.665 0.44 0.42 0.71 0.51 -
P/RPS 4.92 4.21 3.56 0.71 0.51 0.83 0.59 42.37%
P/EPS 26.97 40.16 64.77 52.38 18.98 11.86 10.65 16.74%
EY 3.71 2.49 1.54 1.91 5.27 8.43 9.39 -14.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.09 0.00 0.58 0.55 1.08 0.78 -0.87%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 20/11/14 27/11/13 26/11/12 30/11/11 29/11/10 25/11/09 -
Price 0.615 0.72 0.685 0.44 0.53 0.71 0.62 -
P/RPS 4.73 3.65 3.67 0.71 0.64 0.83 0.72 36.83%
P/EPS 25.91 34.84 66.72 52.38 23.95 11.86 12.95 12.24%
EY 3.86 2.87 1.50 1.91 4.18 8.43 7.72 -10.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.95 0.00 0.58 0.70 1.08 0.95 -4.51%

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