[SALCON] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -0.92%
YoY- 45.59%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 164,068 187,117 196,799 410,137 440,515 400,026 336,669 -11.28%
PBT 22,646 -29,287 3,520 30,451 23,067 46,940 22,434 0.15%
Tax -10,464 96,913 33,709 -3,828 -6,793 -8,617 -6,231 9.02%
NP 12,182 67,626 37,229 26,623 16,274 38,323 16,203 -4.64%
-
NP to SH 1,439 32,866 12,263 12,741 8,751 30,864 13,007 -30.70%
-
Tax Rate 46.21% - -957.64% 12.57% 29.45% 18.36% 27.77% -
Total Cost 151,886 119,491 159,570 383,514 424,241 361,703 320,466 -11.69%
-
Net Worth 0 504,853 436,579 401,599 345,937 322,949 304,124 -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 20,201 18,194 6,805 7,133 7,709 7,036 - -
Div Payout % 1,403.84% 55.36% 55.50% 55.99% 88.10% 22.80% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 0 504,853 436,579 401,599 345,937 322,949 304,124 -
NOSH 680,000 631,066 526,000 501,999 461,250 468,043 467,883 6.42%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 7.42% 36.14% 18.92% 6.49% 3.69% 9.58% 4.81% -
ROE 0.00% 6.51% 2.81% 3.17% 2.53% 9.56% 4.28% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 24.13 29.65 37.41 81.70 95.50 85.47 71.96 -16.64%
EPS 0.21 5.21 2.33 2.54 1.90 6.59 2.78 -34.96%
DPS 3.00 2.88 1.29 1.42 1.67 1.50 0.00 -
NAPS 0.00 0.80 0.83 0.80 0.75 0.69 0.65 -
Adjusted Per Share Value based on latest NOSH - 501,999
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 15.85 18.07 19.01 39.61 42.54 38.63 32.51 -11.27%
EPS 0.14 3.17 1.18 1.23 0.85 2.98 1.26 -30.65%
DPS 1.95 1.76 0.66 0.69 0.74 0.68 0.00 -
NAPS 0.00 0.4876 0.4216 0.3879 0.3341 0.3119 0.2937 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.775 0.925 0.65 0.49 0.56 0.65 0.55 -
P/RPS 3.21 3.12 1.74 0.60 0.59 0.76 0.76 27.12%
P/EPS 366.23 17.76 27.88 19.31 29.52 9.86 19.78 62.61%
EY 0.27 5.63 3.59 5.18 3.39 10.15 5.05 -38.60%
DY 3.87 3.12 1.99 2.90 2.98 2.31 0.00 -
P/NAPS 0.00 1.16 0.78 0.61 0.75 0.94 0.85 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 27/08/14 30/08/13 16/08/12 25/08/11 19/08/10 26/08/09 -
Price 0.595 0.84 0.64 0.47 0.47 0.70 0.52 -
P/RPS 2.47 2.83 1.71 0.58 0.49 0.82 0.72 22.79%
P/EPS 281.17 16.13 27.45 18.52 24.77 10.62 18.71 57.05%
EY 0.36 6.20 3.64 5.40 4.04 9.42 5.35 -36.21%
DY 5.04 3.43 2.02 3.02 3.56 2.14 0.00 -
P/NAPS 0.00 1.05 0.77 0.59 0.63 1.01 0.80 -

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