[SALCON] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -9.67%
YoY- 212.51%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 401,268 382,824 319,052 252,501 229,041 214,488 181,212 69.80%
PBT 33,489 28,278 18,064 16,029 15,128 15,468 11,184 107.60%
Tax -7,234 -6,598 -3,488 -4,140 -2,844 -2,416 -1,348 206.20%
NP 26,254 21,680 14,576 11,889 12,284 13,052 9,836 92.30%
-
NP to SH 22,394 19,314 12,988 8,822 9,766 10,944 7,172 113.48%
-
Tax Rate 21.60% 23.33% 19.31% 25.83% 18.80% 15.62% 12.05% -
Total Cost 375,013 361,144 304,476 240,612 216,757 201,436 171,376 68.47%
-
Net Worth 304,105 304,711 305,876 286,766 285,628 273,599 259,984 11.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 304,105 304,711 305,876 286,766 285,628 273,599 259,984 11.00%
NOSH 467,855 468,786 470,579 462,526 460,691 455,999 448,249 2.89%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.54% 5.66% 4.57% 4.71% 5.36% 6.09% 5.43% -
ROE 7.36% 6.34% 4.25% 3.08% 3.42% 4.00% 2.76% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 85.77 81.66 67.80 54.59 49.72 47.04 40.43 65.02%
EPS 4.79 4.12 2.76 1.91 2.12 2.40 1.60 107.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.65 0.62 0.62 0.60 0.58 7.88%
Adjusted Per Share Value based on latest NOSH - 471,935
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 38.75 36.97 30.81 24.39 22.12 20.71 17.50 69.80%
EPS 2.16 1.87 1.25 0.85 0.94 1.06 0.69 113.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2937 0.2943 0.2954 0.277 0.2759 0.2642 0.2511 11.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.51 0.55 0.32 0.41 0.40 0.46 0.70 -
P/RPS 0.59 0.67 0.47 0.75 0.80 0.98 1.73 -51.15%
P/EPS 10.65 13.35 11.59 21.50 18.87 19.17 43.75 -60.97%
EY 9.39 7.49 8.63 4.65 5.30 5.22 2.29 155.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.85 0.49 0.66 0.65 0.77 1.21 -25.35%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 27/05/09 26/02/09 27/11/08 28/08/08 28/05/08 -
Price 0.62 0.52 0.50 0.37 0.40 0.47 0.65 -
P/RPS 0.72 0.64 0.74 0.68 0.80 1.00 1.61 -41.49%
P/EPS 12.95 12.62 18.12 19.40 18.87 19.58 40.62 -53.29%
EY 7.72 7.92 5.52 5.16 5.30 5.11 2.46 114.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.80 0.77 0.60 0.65 0.78 1.12 -10.38%

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