[SALCON] QoQ Cumulative 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- -83.98%
YoY- -22.65%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 472,462 292,036 210,990 110,437 549,879 299,581 221,565 65.44%
PBT 29,053 16,845 11,825 6,660 44,064 33,122 27,621 3.41%
Tax -3,698 -2,260 -2,722 -1,195 -8,602 -5,827 -4,531 -12.63%
NP 25,355 14,585 9,103 5,465 35,462 27,295 23,090 6.41%
-
NP to SH 14,645 7,866 4,662 4,293 26,793 21,005 18,468 -14.29%
-
Tax Rate 12.73% 13.42% 23.02% 17.94% 19.52% 17.59% 16.40% -
Total Cost 447,107 277,451 201,887 104,972 514,417 272,286 198,475 71.59%
-
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% 2.18% 1.31% 1.17% 8.41% 6.80% 5.72% -
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 61.63 44.35 23.41 117.41 64.04 47.39 63.80%
EPS 3.09 1.66 0.98 0.91 5.72 4.49 3.95 -15.06%
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 46.61 28.81 20.82 10.90 54.25 29.56 21.86 65.43%
EPS 1.44 0.78 0.46 0.42 2.64 2.07 1.82 -14.41%
DPS 0.70 0.00 0.00 0.00 0.69 0.00 0.00 -
NAPS 0.3839 0.3553 0.352 0.363 0.3142 0.3046 0.3183 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 0.68 1.26 2.69 0.59 1.11 1.37 -48.15%
P/EPS 16.53 25.30 57.14 69.23 12.06 15.81 16.46 0.28%
EY 6.05 3.95 1.75 1.44 8.29 6.32 6.08 -0.32%
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 0.86 1.06 2.48 0.54 1.11 1.48 -49.47%
P/EPS 17.17 31.93 47.96 63.74 11.01 15.81 17.72 -2.07%
EY 5.82 3.13 2.09 1.57 9.08 6.32 5.64 2.11%
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