[SALCON] QoQ 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- 11.37%
YoY- 285.27%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 108,612 112,953 68,891 109,539 111,649 79,763 80,720 21.94%
PBT 17,543 10,078 8,219 10,978 9,623 4,516 4,683 141.78%
Tax -2,575 -1,956 -1,830 -2,127 -2,427 -872 -2,007 18.12%
NP 14,968 8,122 6,389 8,851 7,196 3,644 2,676 216.09%
-
NP to SH 12,918 5,550 5,254 7,139 6,410 3,247 1,497 322.37%
-
Tax Rate 14.68% 19.41% 22.27% 19.38% 25.22% 19.31% 42.86% -
Total Cost 93,644 104,831 62,502 100,688 104,453 76,119 78,044 12.95%
-
Net Worth 322,949 307,815 309,610 303,290 304,124 305,876 292,599 6.81%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 7,036 - - - - -
Div Payout % - - 133.93% - - - - -
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 322,949 307,815 309,610 303,290 304,124 305,876 292,599 6.81%
NOSH 468,043 466,386 469,107 466,601 467,883 470,579 471,935 -0.55%
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 13.78% 7.19% 9.27% 8.08% 6.45% 4.57% 3.32% -
ROE 4.00% 1.80% 1.70% 2.35% 2.11% 1.06% 0.51% -
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 23.21 24.22 14.69 23.48 23.86 16.95 17.10 22.65%
EPS 2.76 1.19 1.12 1.53 1.37 0.69 0.32 322.23%
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 10.49 10.91 6.65 10.58 10.78 7.70 7.80 21.90%
EPS 1.25 0.54 0.51 0.69 0.62 0.31 0.14 332.11%
DPS 0.00 0.00 0.68 0.00 0.00 0.00 0.00 -
NAPS 0.3119 0.2973 0.299 0.2929 0.2937 0.2954 0.2826 6.81%
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 2.80 2.85 4.70 2.17 2.30 1.89 2.40 10.85%
P/EPS 23.55 57.98 61.61 33.33 40.15 46.38 129.25 -67.96%
EY 4.25 1.72 1.62 3.00 2.49 2.16 0.77 213.29%
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 3.02 2.56 4.63 2.64 2.18 2.95 2.16 25.11%
P/EPS 25.36 52.10 60.71 40.52 37.96 72.46 116.64 -63.94%
EY 3.94 1.92 1.65 2.47 2.63 1.38 0.86 176.61%
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