[SALCON] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 29.65%
YoY- -50.8%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 424,922 173,494 169,576 219,731 104,568 117,338 164,068 17.17%
PBT 13,955 -3,177 1,572 -36,311 -6,851 -8,413 22,646 -7.74%
Tax -3,488 -1,911 -2,015 9,773 -11,800 22,348 -10,464 -16.71%
NP 10,467 -5,088 -443 -26,538 -18,651 13,935 12,182 -2.49%
-
NP to SH 6,828 -6,815 4,643 -19,465 -12,908 8,280 1,439 29.59%
-
Tax Rate 24.99% - 128.18% - - - 46.21% -
Total Cost 414,455 178,582 170,019 246,269 123,219 103,403 151,886 18.19%
-
Net Worth 444,442 404,830 441,930 451,020 475,199 0 0 -
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - 6,736 - 13,568 20,201 -
Div Payout % - - - 0.00% - 163.87% 1,403.84% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 444,442 404,830 441,930 451,020 475,199 0 0 -
NOSH 1,012,413 847,113 847,113 677,694 677,694 677,694 680,000 6.85%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 2.46% -2.93% -0.26% -12.08% -17.84% 11.88% 7.42% -
ROE 1.54% -1.68% 1.05% -4.32% -2.72% 0.00% 0.00% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 43.02 21.86 20.72 32.64 16.28 17.31 24.13 10.10%
EPS 0.69 -0.86 0.57 -2.89 -2.01 1.22 0.21 21.90%
DPS 0.00 0.00 0.00 1.00 0.00 2.00 3.00 -
NAPS 0.45 0.51 0.54 0.67 0.74 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 677,694
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 41.04 16.76 16.38 21.22 10.10 11.33 15.85 17.16%
EPS 0.66 -0.66 0.45 -1.88 -1.25 0.80 0.14 29.45%
DPS 0.00 0.00 0.00 0.65 0.00 1.31 1.95 -
NAPS 0.4292 0.391 0.4268 0.4356 0.4589 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.205 0.16 0.26 0.41 0.56 0.58 0.775 -
P/RPS 0.48 0.73 1.25 1.26 3.44 3.35 3.21 -27.12%
P/EPS 29.65 -18.64 45.83 -14.18 -27.86 47.47 366.23 -34.20%
EY 3.37 -5.37 2.18 -7.05 -3.59 2.11 0.27 52.24%
DY 0.00 0.00 0.00 2.44 0.00 3.45 3.87 -
P/NAPS 0.46 0.31 0.48 0.61 0.76 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 19/08/21 25/08/20 22/08/19 28/08/18 29/08/17 25/08/16 27/08/15 -
Price 0.20 0.21 0.235 0.28 0.435 0.635 0.595 -
P/RPS 0.46 0.96 1.13 0.86 2.67 3.67 2.47 -24.41%
P/EPS 28.93 -24.46 41.42 -9.68 -21.64 51.97 281.17 -31.52%
EY 3.46 -4.09 2.41 -10.33 -4.62 1.92 0.36 45.76%
DY 0.00 0.00 0.00 3.57 0.00 3.15 5.04 -
P/NAPS 0.44 0.41 0.44 0.42 0.59 0.00 0.00 -

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