[SALCON] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 15.95%
YoY- 129.3%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 443,130 451,812 369,842 401,268 382,824 319,052 252,501 45.64%
PBT 55,242 40,312 33,336 33,489 28,278 18,064 16,029 128.67%
Tax -9,062 -7,824 -7,256 -7,234 -6,598 -3,488 -4,140 68.82%
NP 46,180 32,488 26,080 26,254 21,680 14,576 11,889 147.71%
-
NP to SH 36,936 22,200 22,050 22,394 19,314 12,988 8,822 160.45%
-
Tax Rate 16.40% 19.41% 21.77% 21.60% 23.33% 19.31% 25.83% -
Total Cost 396,950 419,324 343,762 375,013 361,144 304,476 240,612 39.74%
-
Net Worth 322,605 307,815 308,980 304,105 304,711 305,876 286,766 8.19%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 7,022 - - - - -
Div Payout % - - 31.85% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 322,605 307,815 308,980 304,105 304,711 305,876 286,766 8.19%
NOSH 467,544 466,386 468,152 467,855 468,786 470,579 462,526 0.72%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.42% 7.19% 7.05% 6.54% 5.66% 4.57% 4.71% -
ROE 11.45% 7.21% 7.14% 7.36% 6.34% 4.25% 3.08% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 94.78 96.88 79.00 85.77 81.66 67.80 54.59 44.60%
EPS 7.90 4.76 4.71 4.79 4.12 2.76 1.91 158.34%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.66 0.66 0.65 0.65 0.65 0.62 7.41%
Adjusted Per Share Value based on latest NOSH - 466,601
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 42.80 43.63 35.72 38.75 36.97 30.81 24.39 45.63%
EPS 3.57 2.14 2.13 2.16 1.87 1.25 0.85 161.00%
DPS 0.00 0.00 0.68 0.00 0.00 0.00 0.00 -
NAPS 0.3116 0.2973 0.2984 0.2937 0.2943 0.2954 0.277 8.18%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.65 0.69 0.69 0.51 0.55 0.32 0.41 -
P/RPS 0.69 0.71 0.87 0.59 0.67 0.47 0.75 -5.42%
P/EPS 8.23 14.50 14.65 10.65 13.35 11.59 21.50 -47.37%
EY 12.15 6.90 6.83 9.39 7.49 8.63 4.65 90.04%
DY 0.00 0.00 2.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.05 1.05 0.78 0.85 0.49 0.66 26.66%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 26/05/10 24/02/10 25/11/09 26/08/09 27/05/09 26/02/09 -
Price 0.70 0.62 0.68 0.62 0.52 0.50 0.37 -
P/RPS 0.74 0.64 0.86 0.72 0.64 0.74 0.68 5.81%
P/EPS 8.86 13.03 14.44 12.95 12.62 18.12 19.40 -40.78%
EY 11.29 7.68 6.93 7.72 7.92 5.52 5.16 68.77%
DY 0.00 0.00 2.21 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.94 1.03 0.95 0.80 0.77 0.60 41.64%

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