[SALCON] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -35.91%
YoY- -22.65%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 472,462 389,381 421,980 441,748 549,879 399,441 443,130 4.35%
PBT 29,053 22,460 23,650 26,640 44,064 44,162 55,242 -34.76%
Tax -3,698 -3,013 -5,444 -4,780 -8,602 -7,769 -9,062 -44.89%
NP 25,355 19,446 18,206 21,860 35,462 36,393 46,180 -32.87%
-
NP to SH 14,645 10,488 9,324 17,172 26,793 28,006 36,936 -45.93%
-
Tax Rate 12.73% 13.41% 23.02% 17.94% 19.52% 17.59% 16.40% -
Total Cost 447,107 369,934 403,774 419,888 514,417 363,048 396,950 8.23%
-
Net Worth 389,153 360,130 356,785 367,971 318,461 308,759 322,605 13.27%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 7,118 - - - 7,024 - - -
Div Payout % 48.61% - - - 26.22% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 389,153 360,130 356,785 367,971 318,461 308,759 322,605 13.27%
NOSH 474,577 473,855 475,714 471,758 468,325 467,817 467,544 0.99%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.37% 4.99% 4.31% 4.95% 6.45% 9.11% 10.42% -
ROE 3.76% 2.91% 2.61% 4.67% 8.41% 9.07% 11.45% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 99.55 82.17 88.70 93.64 117.41 85.38 94.78 3.31%
EPS 3.09 2.21 1.96 3.64 5.72 5.99 7.90 -46.42%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.82 0.76 0.75 0.78 0.68 0.66 0.69 12.16%
Adjusted Per Share Value based on latest NOSH - 471,758
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 45.63 37.61 40.75 42.66 53.11 38.58 42.80 4.34%
EPS 1.41 1.01 0.90 1.66 2.59 2.70 3.57 -46.07%
DPS 0.69 0.00 0.00 0.00 0.68 0.00 0.00 -
NAPS 0.3758 0.3478 0.3446 0.3554 0.3076 0.2982 0.3116 13.26%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.51 0.42 0.56 0.63 0.69 0.71 0.65 -
P/RPS 0.51 0.51 0.63 0.67 0.59 0.83 0.69 -18.20%
P/EPS 16.53 18.98 28.57 17.31 12.06 11.86 8.23 58.98%
EY 6.05 5.27 3.50 5.78 8.29 8.43 12.15 -37.09%
DY 2.94 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 0.62 0.55 0.75 0.81 1.01 1.08 0.94 -24.17%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 25/08/11 26/05/11 28/02/11 29/11/10 19/08/10 -
Price 0.53 0.53 0.47 0.58 0.63 0.71 0.70 -
P/RPS 0.53 0.64 0.53 0.62 0.54 0.83 0.74 -19.90%
P/EPS 17.17 23.95 23.98 15.93 11.01 11.86 8.86 55.25%
EY 5.82 4.18 4.17 6.28 9.08 8.43 11.29 -35.63%
DY 2.83 0.00 0.00 0.00 2.38 0.00 0.00 -
P/NAPS 0.65 0.70 0.63 0.74 0.93 1.08 1.01 -25.39%

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