[SALCON] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 48.71%
YoY- 76.48%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 451,812 369,842 401,268 382,824 319,052 252,501 229,041 57.35%
PBT 40,312 33,336 33,489 28,278 18,064 16,029 15,128 92.32%
Tax -7,824 -7,256 -7,234 -6,598 -3,488 -4,140 -2,844 96.45%
NP 32,488 26,080 26,254 21,680 14,576 11,889 12,284 91.35%
-
NP to SH 22,200 22,050 22,394 19,314 12,988 8,822 9,766 72.97%
-
Tax Rate 19.41% 21.77% 21.60% 23.33% 19.31% 25.83% 18.80% -
Total Cost 419,324 343,762 375,013 361,144 304,476 240,612 216,757 55.31%
-
Net Worth 307,815 308,980 304,105 304,711 305,876 286,766 285,628 5.11%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 7,022 - - - - - -
Div Payout % - 31.85% - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 307,815 308,980 304,105 304,711 305,876 286,766 285,628 5.11%
NOSH 466,386 468,152 467,855 468,786 470,579 462,526 460,691 0.82%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.19% 7.05% 6.54% 5.66% 4.57% 4.71% 5.36% -
ROE 7.21% 7.14% 7.36% 6.34% 4.25% 3.08% 3.42% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 96.88 79.00 85.77 81.66 67.80 54.59 49.72 56.06%
EPS 4.76 4.71 4.79 4.12 2.76 1.91 2.12 71.55%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.65 0.65 0.65 0.62 0.62 4.26%
Adjusted Per Share Value based on latest NOSH - 467,883
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 43.63 35.72 38.75 36.97 30.81 24.39 22.12 57.34%
EPS 2.14 2.13 2.16 1.87 1.25 0.85 0.94 73.14%
DPS 0.00 0.68 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2973 0.2984 0.2937 0.2943 0.2954 0.277 0.2759 5.11%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.69 0.69 0.51 0.55 0.32 0.41 0.40 -
P/RPS 0.71 0.87 0.59 0.67 0.47 0.75 0.80 -7.65%
P/EPS 14.50 14.65 10.65 13.35 11.59 21.50 18.87 -16.11%
EY 6.90 6.83 9.39 7.49 8.63 4.65 5.30 19.24%
DY 0.00 2.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.05 0.78 0.85 0.49 0.66 0.65 37.71%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 25/11/09 26/08/09 27/05/09 26/02/09 27/11/08 -
Price 0.62 0.68 0.62 0.52 0.50 0.37 0.40 -
P/RPS 0.64 0.86 0.72 0.64 0.74 0.68 0.80 -13.83%
P/EPS 13.03 14.44 12.95 12.62 18.12 19.40 18.87 -21.89%
EY 7.68 6.93 7.72 7.92 5.52 5.16 5.30 28.08%
DY 0.00 2.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.03 0.95 0.80 0.77 0.60 0.65 27.91%

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