[SALCON] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -74.83%
YoY- 70.93%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 549,879 299,581 221,565 112,953 369,842 300,951 191,412 101.69%
PBT 44,064 33,122 27,621 10,078 33,336 25,117 14,139 112.91%
Tax -8,602 -5,827 -4,531 -1,956 -7,256 -5,426 -3,299 89.11%
NP 35,462 27,295 23,090 8,122 26,080 19,691 10,840 119.89%
-
NP to SH 26,793 21,005 18,468 5,550 22,050 16,796 9,657 97.08%
-
Tax Rate 19.52% 17.59% 16.40% 19.41% 21.77% 21.60% 23.33% -
Total Cost 514,417 272,286 198,475 104,831 343,762 281,260 180,572 100.57%
-
Net Worth 318,461 308,759 322,605 307,815 308,980 304,105 304,711 2.97%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 7,024 - - - 7,022 - - -
Div Payout % 26.22% - - - 31.85% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 318,461 308,759 322,605 307,815 308,980 304,105 304,711 2.97%
NOSH 468,325 467,817 467,544 466,386 468,152 467,855 468,786 -0.06%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.45% 9.11% 10.42% 7.19% 7.05% 6.54% 5.66% -
ROE 8.41% 6.80% 5.72% 1.80% 7.14% 5.52% 3.17% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 117.41 64.04 47.39 24.22 79.00 64.33 40.83 101.82%
EPS 5.72 4.49 3.95 1.19 4.71 3.59 2.06 97.18%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.68 0.66 0.69 0.66 0.66 0.65 0.65 3.04%
Adjusted Per Share Value based on latest NOSH - 466,386
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 53.11 28.93 21.40 10.91 35.72 29.07 18.49 101.67%
EPS 2.59 2.03 1.78 0.54 2.13 1.62 0.93 97.57%
DPS 0.68 0.00 0.00 0.00 0.68 0.00 0.00 -
NAPS 0.3076 0.2982 0.3116 0.2973 0.2984 0.2937 0.2943 2.98%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.69 0.71 0.65 0.69 0.69 0.51 0.55 -
P/RPS 0.59 1.11 1.37 2.85 0.87 0.79 1.35 -42.32%
P/EPS 12.06 15.81 16.46 57.98 14.65 14.21 26.70 -41.04%
EY 8.29 6.32 6.08 1.72 6.83 7.04 3.75 69.45%
DY 2.17 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 1.01 1.08 0.94 1.05 1.05 0.78 0.85 12.14%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 19/08/10 26/05/10 24/02/10 25/11/09 26/08/09 -
Price 0.63 0.71 0.70 0.62 0.68 0.62 0.52 -
P/RPS 0.54 1.11 1.48 2.56 0.86 0.96 1.27 -43.36%
P/EPS 11.01 15.81 17.72 52.10 14.44 17.27 25.24 -42.39%
EY 9.08 6.32 5.64 1.92 6.93 5.79 3.96 73.62%
DY 2.38 0.00 0.00 0.00 2.21 0.00 0.00 -
P/NAPS 0.93 1.08 1.01 0.94 1.03 0.95 0.80 10.52%

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