[SALCON] QoQ Cumulative 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- 73.93%
YoY- 129.3%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 221,565 112,953 369,842 300,951 191,412 79,763 252,501 -8.36%
PBT 27,621 10,078 33,336 25,117 14,139 4,516 16,029 43.87%
Tax -4,531 -1,956 -7,256 -5,426 -3,299 -872 -4,140 6.21%
NP 23,090 8,122 26,080 19,691 10,840 3,644 11,889 55.85%
-
NP to SH 18,468 5,550 22,050 16,796 9,657 3,247 8,822 63.86%
-
Tax Rate 16.40% 19.41% 21.77% 21.60% 23.33% 19.31% 25.83% -
Total Cost 198,475 104,831 343,762 281,260 180,572 76,119 240,612 -12.07%
-
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 5.72% 1.80% 7.14% 5.52% 3.17% 1.06% 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 47.39 24.22 79.00 64.33 40.83 16.95 54.59 -9.02%
EPS 3.95 1.19 4.71 3.59 2.06 0.69 1.91 62.53%
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 21.88 11.16 36.53 29.73 18.91 7.88 24.94 -8.37%
EPS 1.82 0.55 2.18 1.66 0.95 0.32 0.87 63.79%
DPS 0.00 0.00 0.69 0.00 0.00 0.00 0.00 -
NAPS 0.3186 0.304 0.3052 0.3004 0.301 0.3021 0.2832 8.19%
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 1.37 2.85 0.87 0.79 1.35 1.89 0.75 49.59%
P/EPS 16.46 57.98 14.65 14.21 26.70 46.38 21.50 -16.35%
EY 6.08 1.72 6.83 7.04 3.75 2.16 4.65 19.63%
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 1.48 2.56 0.86 0.96 1.27 2.95 0.68 68.18%
P/EPS 17.72 52.10 14.44 17.27 25.24 72.46 19.40 -5.87%
EY 5.64 1.92 6.93 5.79 3.96 1.38 5.16 6.12%
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