[SALCON] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -63.19%
YoY- 81.09%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 369,842 300,951 191,412 79,763 252,501 171,781 107,244 127.74%
PBT 33,336 25,117 14,139 4,516 16,029 11,346 7,734 164.14%
Tax -7,256 -5,426 -3,299 -872 -4,140 -2,133 -1,208 229.35%
NP 26,080 19,691 10,840 3,644 11,889 9,213 6,526 151.19%
-
NP to SH 22,050 16,796 9,657 3,247 8,822 7,325 5,472 152.58%
-
Tax Rate 21.77% 21.60% 23.33% 19.31% 25.83% 18.80% 15.62% -
Total Cost 343,762 281,260 180,572 76,119 240,612 162,568 100,718 126.18%
-
Net Worth 308,980 304,105 304,711 305,876 286,766 285,628 273,599 8.42%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,022 - - - - - - -
Div Payout % 31.85% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 308,980 304,105 304,711 305,876 286,766 285,628 273,599 8.42%
NOSH 468,152 467,855 468,786 470,579 462,526 460,691 455,999 1.76%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.05% 6.54% 5.66% 4.57% 4.71% 5.36% 6.09% -
ROE 7.14% 5.52% 3.17% 1.06% 3.08% 2.56% 2.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 79.00 64.33 40.83 16.95 54.59 37.29 23.52 123.78%
EPS 4.71 3.59 2.06 0.69 1.91 1.59 1.20 148.20%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.65 0.65 0.62 0.62 0.60 6.54%
Adjusted Per Share Value based on latest NOSH - 470,579
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 36.53 29.73 18.91 7.88 24.94 16.97 10.59 127.78%
EPS 2.18 1.66 0.95 0.32 0.87 0.72 0.54 152.89%
DPS 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3052 0.3004 0.301 0.3021 0.2832 0.2821 0.2702 8.43%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.69 0.51 0.55 0.32 0.41 0.40 0.46 -
P/RPS 0.87 0.79 1.35 1.89 0.75 1.07 1.96 -41.72%
P/EPS 14.65 14.21 26.70 46.38 21.50 25.16 38.33 -47.24%
EY 6.83 7.04 3.75 2.16 4.65 3.98 2.61 89.56%
DY 2.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.78 0.85 0.49 0.66 0.65 0.77 22.90%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 26/08/09 27/05/09 26/02/09 27/11/08 28/08/08 -
Price 0.68 0.62 0.52 0.50 0.37 0.40 0.47 -
P/RPS 0.86 0.96 1.27 2.95 0.68 1.07 2.00 -42.94%
P/EPS 14.44 17.27 25.24 72.46 19.40 25.16 39.17 -48.49%
EY 6.93 5.79 3.96 1.38 5.16 3.98 2.55 94.38%
DY 2.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.95 0.80 0.77 0.60 0.65 0.78 20.30%

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