[SALCON] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 59.04%
YoY- 46.64%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 501,978 176,754 176,325 115,558 79,416 80,676 87,782 33.68%
PBT 40,021 -10,856 -15,569 -6,304 -22,985 -18,512 27,950 6.15%
Tax -10,185 1,290 -1,772 -3,554 3,545 47,174 -24,925 -13.84%
NP 29,836 -9,565 -17,341 -9,858 -19,440 28,662 3,025 46.39%
-
NP to SH 22,486 -8,317 -14,441 -6,976 -13,073 13,968 16,006 5.82%
-
Tax Rate 25.45% - - - - - 89.18% -
Total Cost 472,142 186,319 193,666 125,417 98,856 52,013 84,757 33.10%
-
Net Worth 463,848 418,255 428,465 449,561 472,543 481,162 580,016 -3.65%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 463,848 418,255 428,465 449,561 472,543 481,162 580,016 -3.65%
NOSH 1,012,413 847,113 847,113 847,113 677,694 677,694 674,438 6.99%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 5.94% -5.41% -9.83% -8.53% -24.48% 35.53% 3.45% -
ROE 4.85% -1.99% -3.37% -1.55% -2.77% 2.90% 2.76% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 49.78 21.55 20.99 17.22 11.76 11.90 13.02 25.02%
EPS 2.23 -1.01 -1.71 -1.04 -1.93 2.07 2.37 -1.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.51 0.51 0.67 0.70 0.71 0.86 -9.89%
Adjusted Per Share Value based on latest NOSH - 847,113
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 48.48 17.07 17.03 11.16 7.67 7.79 8.48 33.68%
EPS 2.17 -0.80 -1.39 -0.67 -1.26 1.35 1.55 5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.448 0.4039 0.4138 0.4342 0.4564 0.4647 0.5602 -3.65%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.21 0.18 0.23 0.25 0.405 0.58 0.64 -
P/RPS 0.42 0.84 1.10 1.45 3.44 4.87 4.92 -33.61%
P/EPS 9.42 -17.75 -13.38 -24.05 -20.91 28.14 26.97 -16.06%
EY 10.62 -5.63 -7.47 -4.16 -4.78 3.55 3.71 19.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.45 0.37 0.58 0.82 0.74 -7.61%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 16/11/21 23/11/20 18/11/19 29/11/18 22/11/17 22/11/16 30/11/15 -
Price 0.205 0.29 0.225 0.235 0.48 0.575 0.615 -
P/RPS 0.41 1.35 1.07 1.36 4.08 4.83 4.73 -33.44%
P/EPS 9.19 -28.59 -13.09 -22.60 -24.79 27.90 25.91 -15.85%
EY 10.88 -3.50 -7.64 -4.42 -4.03 3.58 3.86 18.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.57 0.44 0.35 0.69 0.81 0.72 -7.52%

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