[SALCON] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 108.9%
YoY- 231.86%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 207,080 141,482 211,209 102,532 117,529 175,450 168,820 3.45%
PBT -10,658 6,376 -39,282 -1,279 -5,297 16,295 -30,242 -15.94%
Tax -1,625 -2,946 3,809 38,525 -27,903 -5,083 111,088 -
NP -12,283 3,430 -35,473 37,246 -33,200 11,212 80,846 -
-
NP to SH -13,148 7,987 -27,667 24,742 -18,764 -4,178 38,915 -
-
Tax Rate - 46.20% - - - 31.19% - -
Total Cost 219,363 138,052 246,682 65,286 150,729 164,238 87,974 16.43%
-
Net Worth 404,615 450,662 451,360 481,863 542,991 552,012 505,806 -3.64%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - 6,736 - 13,568 20,201 18,194 -
Div Payout % - - 0.00% - 0.00% 0.00% 46.76% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 404,615 450,662 451,360 481,863 542,991 552,012 505,806 -3.64%
NOSH 847,113 847,113 677,694 642,485 678,739 673,185 609,405 5.63%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -5.93% 2.42% -16.80% 36.33% -28.25% 6.39% 47.89% -
ROE -3.25% 1.77% -6.13% 5.13% -3.46% -0.76% 7.69% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 25.59 17.27 31.35 15.96 17.32 26.06 27.70 -1.31%
EPS -1.62 0.97 -4.11 3.85 -2.76 -0.62 6.39 -
DPS 0.00 0.00 1.00 0.00 2.00 3.00 2.99 -
NAPS 0.50 0.55 0.67 0.75 0.80 0.82 0.83 -8.09%
Adjusted Per Share Value based on latest NOSH - 677,694
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 20.00 13.66 20.40 9.90 11.35 16.94 16.30 3.46%
EPS -1.27 0.77 -2.67 2.39 -1.81 -0.40 3.76 -
DPS 0.00 0.00 0.65 0.00 1.31 1.95 1.76 -
NAPS 0.3908 0.4352 0.4359 0.4654 0.5244 0.5331 0.4885 -3.64%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.125 0.275 0.40 0.685 0.60 0.76 0.745 -
P/RPS 0.49 1.59 1.28 4.29 3.47 2.92 2.69 -24.68%
P/EPS -7.69 28.21 -9.74 17.79 -21.70 -122.46 11.67 -
EY -13.00 3.54 -10.27 5.62 -4.61 -0.82 8.57 -
DY 0.00 0.00 2.50 0.00 3.33 3.95 4.01 -
P/NAPS 0.25 0.50 0.60 0.91 0.75 0.93 0.90 -19.20%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 23/06/20 24/05/19 31/05/18 29/05/17 26/05/16 28/05/15 23/05/14 -
Price 0.165 0.255 0.41 0.63 0.635 0.83 0.755 -
P/RPS 0.64 1.48 1.31 3.95 3.67 3.18 2.73 -21.45%
P/EPS -10.16 26.16 -9.98 16.36 -22.97 -133.73 11.82 -
EY -9.85 3.82 -10.02 6.11 -4.35 -0.75 8.46 -
DY 0.00 0.00 2.44 0.00 3.15 3.62 3.95 -
P/NAPS 0.33 0.46 0.61 0.84 0.79 1.01 0.91 -15.54%

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