[SALCON] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 166.42%
YoY- -22.96%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 125,368 194,465 169,761 182,146 472,462 549,879 369,842 -16.49%
PBT 19,161 5,656 -26,472 -1,411 29,053 44,064 33,336 -8.81%
Tax -25,303 31,251 85,070 32,873 -3,698 -8,602 -7,256 23.13%
NP -6,142 36,907 58,598 31,462 25,355 35,462 26,080 -
-
NP to SH 5,560 4,608 24,585 11,282 14,645 26,793 22,050 -20.50%
-
Tax Rate 132.05% -552.53% - - 12.73% 19.52% 21.77% -
Total Cost 131,510 157,558 111,163 150,684 447,107 514,417 343,762 -14.79%
-
Net Worth 576,341 515,885 544,891 408,770 389,153 318,461 308,980 10.94%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 13,560 19,345 19,460 5,109 7,118 7,024 7,022 11.58%
Div Payout % 243.90% 419.83% 79.16% 45.29% 48.61% 26.22% 31.85% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 576,341 515,885 544,891 408,770 389,153 318,461 308,980 10.94%
NOSH 678,048 644,857 648,680 510,963 474,577 468,325 468,152 6.36%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -4.90% 18.98% 34.52% 17.27% 5.37% 6.45% 7.05% -
ROE 0.96% 0.89% 4.51% 2.76% 3.76% 8.41% 7.14% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 18.49 30.16 26.17 35.65 99.55 117.41 79.00 -21.48%
EPS 0.82 0.71 3.79 2.20 3.09 5.72 4.71 -25.26%
DPS 2.00 3.00 3.00 1.00 1.50 1.50 1.50 4.90%
NAPS 0.85 0.80 0.84 0.80 0.82 0.68 0.66 4.30%
Adjusted Per Share Value based on latest NOSH - 680,598
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 12.11 18.78 16.40 17.59 45.63 53.11 35.72 -16.48%
EPS 0.54 0.45 2.37 1.09 1.41 2.59 2.13 -20.43%
DPS 1.31 1.87 1.88 0.49 0.69 0.68 0.68 11.54%
NAPS 0.5566 0.4982 0.5262 0.3948 0.3758 0.3076 0.2984 10.94%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.62 0.64 0.66 0.43 0.51 0.69 0.69 -
P/RPS 3.35 2.12 2.52 1.21 0.51 0.59 0.87 25.18%
P/EPS 75.61 89.56 17.41 19.47 16.53 12.06 14.65 31.44%
EY 1.32 1.12 5.74 5.13 6.05 8.29 6.83 -23.95%
DY 3.23 4.69 4.55 2.33 2.94 2.17 2.17 6.85%
P/NAPS 0.73 0.80 0.79 0.54 0.62 1.01 1.05 -5.87%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 25/02/15 14/03/14 27/02/13 29/02/12 28/02/11 24/02/10 -
Price 0.56 0.80 0.71 0.405 0.53 0.63 0.68 -
P/RPS 3.03 2.65 2.71 1.14 0.53 0.54 0.86 23.34%
P/EPS 68.29 111.95 18.73 18.34 17.17 11.01 14.44 29.54%
EY 1.46 0.89 5.34 5.45 5.82 9.08 6.93 -22.85%
DY 3.57 3.75 4.23 2.47 2.83 2.38 2.21 8.31%
P/NAPS 0.66 1.00 0.85 0.51 0.65 0.93 1.03 -7.14%

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