[SALCON] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 26.72%
YoY- 137.29%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 448,574 451,090 368,503 400,026 403,063 369,873 381,671 11.37%
PBT 35,445 38,863 41,463 46,940 39,020 33,458 29,800 12.27%
Tax -7,841 -8,602 -7,786 -8,617 -8,469 -7,385 -7,433 3.63%
NP 27,604 30,261 33,677 38,323 30,551 26,073 22,367 15.07%
-
NP to SH 21,300 22,557 26,262 30,864 24,356 22,053 18,293 10.68%
-
Tax Rate 22.12% 22.13% 18.78% 18.36% 21.70% 22.07% 24.94% -
Total Cost 420,970 420,829 334,826 361,703 372,512 343,800 359,304 11.14%
-
Net Worth 367,971 349,519 310,077 322,949 307,815 309,610 303,290 13.76%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 7,709 7,709 7,036 7,036 7,036 7,036 - -
Div Payout % 36.20% 34.18% 26.79% 22.80% 28.89% 31.91% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 367,971 349,519 310,077 322,949 307,815 309,610 303,290 13.76%
NOSH 471,758 513,999 469,814 468,043 466,386 469,107 466,601 0.73%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.15% 6.71% 9.14% 9.58% 7.58% 7.05% 5.86% -
ROE 5.79% 6.45% 8.47% 9.56% 7.91% 7.12% 6.03% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 95.09 87.76 78.44 85.47 86.42 78.85 81.80 10.56%
EPS 4.52 4.39 5.59 6.59 5.22 4.70 3.92 9.96%
DPS 1.63 1.50 1.50 1.50 1.50 1.50 0.00 -
NAPS 0.78 0.68 0.66 0.69 0.66 0.66 0.65 12.93%
Adjusted Per Share Value based on latest NOSH - 468,043
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 43.78 44.02 35.96 39.04 39.33 36.10 37.25 11.38%
EPS 2.08 2.20 2.56 3.01 2.38 2.15 1.79 10.53%
DPS 0.75 0.75 0.69 0.69 0.69 0.69 0.00 -
NAPS 0.3591 0.3411 0.3026 0.3152 0.3004 0.3021 0.296 13.76%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.63 0.69 0.71 0.65 0.69 0.69 0.51 -
P/RPS 0.66 0.79 0.91 0.76 0.80 0.88 0.62 4.26%
P/EPS 13.95 15.72 12.70 9.86 13.21 14.68 13.01 4.76%
EY 7.17 6.36 7.87 10.15 7.57 6.81 7.69 -4.56%
DY 2.59 2.17 2.11 2.31 2.17 2.17 0.00 -
P/NAPS 0.81 1.01 1.08 0.94 1.05 1.05 0.78 2.55%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 28/02/11 29/11/10 19/08/10 26/05/10 24/02/10 25/11/09 -
Price 0.58 0.63 0.71 0.70 0.62 0.68 0.62 -
P/RPS 0.61 0.72 0.91 0.82 0.72 0.86 0.76 -13.64%
P/EPS 12.85 14.36 12.70 10.62 11.87 14.46 15.81 -12.91%
EY 7.78 6.97 7.87 9.42 8.42 6.91 6.32 14.87%
DY 2.82 2.38 2.11 2.14 2.42 2.21 0.00 -
P/NAPS 0.74 0.93 1.08 1.01 0.94 1.03 0.95 -15.35%

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