[SALCON] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -15.54%
YoY- 168.01%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 104,568 117,338 164,068 187,117 196,799 410,137 440,515 -21.29%
PBT -6,851 -8,413 22,646 -29,287 3,520 30,451 23,067 -
Tax -11,800 22,348 -10,464 96,913 33,709 -3,828 -6,793 9.63%
NP -18,651 13,935 12,182 67,626 37,229 26,623 16,274 -
-
NP to SH -12,908 8,280 1,439 32,866 12,263 12,741 8,751 -
-
Tax Rate - - 46.21% - -957.64% 12.57% 29.45% -
Total Cost 123,219 103,403 151,886 119,491 159,570 383,514 424,241 -18.60%
-
Net Worth 475,199 0 0 504,853 436,579 401,599 345,937 5.42%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 13,568 20,201 18,194 6,805 7,133 7,709 -
Div Payout % - 163.87% 1,403.84% 55.36% 55.50% 55.99% 88.10% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 475,199 0 0 504,853 436,579 401,599 345,937 5.42%
NOSH 677,694 677,694 680,000 631,066 526,000 501,999 461,250 6.61%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -17.84% 11.88% 7.42% 36.14% 18.92% 6.49% 3.69% -
ROE -2.72% 0.00% 0.00% 6.51% 2.81% 3.17% 2.53% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 16.28 17.31 24.13 29.65 37.41 81.70 95.50 -25.51%
EPS -2.01 1.22 0.21 5.21 2.33 2.54 1.90 -
DPS 0.00 2.00 3.00 2.88 1.29 1.42 1.67 -
NAPS 0.74 0.00 0.00 0.80 0.83 0.80 0.75 -0.22%
Adjusted Per Share Value based on latest NOSH - 631,066
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 10.10 11.33 15.85 18.07 19.01 39.61 42.54 -21.29%
EPS -1.25 0.80 0.14 3.17 1.18 1.23 0.85 -
DPS 0.00 1.31 1.95 1.76 0.66 0.69 0.74 -
NAPS 0.4589 0.00 0.00 0.4876 0.4216 0.3879 0.3341 5.42%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.56 0.58 0.775 0.925 0.65 0.49 0.56 -
P/RPS 3.44 3.35 3.21 3.12 1.74 0.60 0.59 34.12%
P/EPS -27.86 47.47 366.23 17.76 27.88 19.31 29.52 -
EY -3.59 2.11 0.27 5.63 3.59 5.18 3.39 -
DY 0.00 3.45 3.87 3.12 1.99 2.90 2.98 -
P/NAPS 0.76 0.00 0.00 1.16 0.78 0.61 0.75 0.22%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 25/08/16 27/08/15 27/08/14 30/08/13 16/08/12 25/08/11 -
Price 0.435 0.635 0.595 0.84 0.64 0.47 0.47 -
P/RPS 2.67 3.67 2.47 2.83 1.71 0.58 0.49 32.61%
P/EPS -21.64 51.97 281.17 16.13 27.45 18.52 24.77 -
EY -4.62 1.92 0.36 6.20 3.64 5.40 4.04 -
DY 0.00 3.15 5.04 3.43 2.02 3.02 3.56 -
P/NAPS 0.59 0.00 0.00 1.05 0.77 0.59 0.63 -1.08%

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