[SALCON] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -24.18%
YoY- 25.06%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 421,980 441,748 549,879 399,441 443,130 451,812 369,842 9.21%
PBT 23,650 26,640 44,064 44,162 55,242 40,312 33,336 -20.50%
Tax -5,444 -4,780 -8,602 -7,769 -9,062 -7,824 -7,256 -17.47%
NP 18,206 21,860 35,462 36,393 46,180 32,488 26,080 -21.35%
-
NP to SH 9,324 17,172 26,793 28,006 36,936 22,200 22,050 -43.75%
-
Tax Rate 23.02% 17.94% 19.52% 17.59% 16.40% 19.41% 21.77% -
Total Cost 403,774 419,888 514,417 363,048 396,950 419,324 343,762 11.35%
-
Net Worth 356,785 367,971 318,461 308,759 322,605 307,815 308,980 10.09%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 7,024 - - - 7,022 -
Div Payout % - - 26.22% - - - 31.85% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 356,785 367,971 318,461 308,759 322,605 307,815 308,980 10.09%
NOSH 475,714 471,758 468,325 467,817 467,544 466,386 468,152 1.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.31% 4.95% 6.45% 9.11% 10.42% 7.19% 7.05% -
ROE 2.61% 4.67% 8.41% 9.07% 11.45% 7.21% 7.14% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 88.70 93.64 117.41 85.38 94.78 96.88 79.00 8.04%
EPS 1.96 3.64 5.72 5.99 7.90 4.76 4.71 -44.35%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 0.75 0.78 0.68 0.66 0.69 0.66 0.66 8.92%
Adjusted Per Share Value based on latest NOSH - 469,814
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 40.75 42.66 53.11 38.58 42.80 43.63 35.72 9.20%
EPS 0.90 1.66 2.59 2.70 3.57 2.14 2.13 -43.78%
DPS 0.00 0.00 0.68 0.00 0.00 0.00 0.68 -
NAPS 0.3446 0.3554 0.3076 0.2982 0.3116 0.2973 0.2984 10.10%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.56 0.63 0.69 0.71 0.65 0.69 0.69 -
P/RPS 0.63 0.67 0.59 0.83 0.69 0.71 0.87 -19.40%
P/EPS 28.57 17.31 12.06 11.86 8.23 14.50 14.65 56.28%
EY 3.50 5.78 8.29 8.43 12.15 6.90 6.83 -36.04%
DY 0.00 0.00 2.17 0.00 0.00 0.00 2.17 -
P/NAPS 0.75 0.81 1.01 1.08 0.94 1.05 1.05 -20.14%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 28/02/11 29/11/10 19/08/10 26/05/10 24/02/10 -
Price 0.47 0.58 0.63 0.71 0.70 0.62 0.68 -
P/RPS 0.53 0.62 0.54 0.83 0.74 0.64 0.86 -27.64%
P/EPS 23.98 15.93 11.01 11.86 8.86 13.03 14.44 40.36%
EY 4.17 6.28 9.08 8.43 11.29 7.68 6.93 -28.79%
DY 0.00 0.00 2.38 0.00 0.00 0.00 2.21 -
P/NAPS 0.63 0.74 0.93 1.08 1.01 0.94 1.03 -28.00%

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