[SALCON] QoQ Cumulative 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- 13.74%
YoY- 25.06%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 210,990 110,437 549,879 299,581 221,565 112,953 369,842 -31.28%
PBT 11,825 6,660 44,064 33,122 27,621 10,078 33,336 -49.98%
Tax -2,722 -1,195 -8,602 -5,827 -4,531 -1,956 -7,256 -48.07%
NP 9,103 5,465 35,462 27,295 23,090 8,122 26,080 -50.52%
-
NP to SH 4,662 4,293 26,793 21,005 18,468 5,550 22,050 -64.61%
-
Tax Rate 23.02% 17.94% 19.52% 17.59% 16.40% 19.41% 21.77% -
Total Cost 201,887 104,972 514,417 272,286 198,475 104,831 343,762 -29.93%
-
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 1.31% 1.17% 8.41% 6.80% 5.72% 1.80% 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 44.35 23.41 117.41 64.04 47.39 24.22 79.00 -32.01%
EPS 0.98 0.91 5.72 4.49 3.95 1.19 4.71 -64.98%
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 20.84 10.91 54.31 29.59 21.88 11.16 36.53 -31.28%
EPS 0.46 0.42 2.65 2.07 1.82 0.55 2.18 -64.65%
DPS 0.00 0.00 0.69 0.00 0.00 0.00 0.69 -
NAPS 0.3524 0.3635 0.3146 0.305 0.3186 0.304 0.3052 10.09%
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 1.26 2.69 0.59 1.11 1.37 2.85 0.87 28.09%
P/EPS 57.14 69.23 12.06 15.81 16.46 57.98 14.65 148.39%
EY 1.75 1.44 8.29 6.32 6.08 1.72 6.83 -59.75%
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 1.06 2.48 0.54 1.11 1.48 2.56 0.86 15.00%
P/EPS 47.96 63.74 11.01 15.81 17.72 52.10 14.44 123.09%
EY 2.09 1.57 9.08 6.32 5.64 1.92 6.93 -55.12%
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