[SALCON] QoQ TTM 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- 40.64%
YoY- 3780.68%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 400,026 403,063 369,873 381,671 336,669 286,961 252,501 36.01%
PBT 46,940 39,020 33,458 29,800 22,434 17,749 16,029 105.09%
Tax -8,617 -8,469 -7,385 -7,433 -6,231 -4,675 -4,140 63.23%
NP 38,323 30,551 26,073 22,367 16,203 13,074 11,889 118.67%
-
NP to SH 30,864 24,356 22,053 18,293 13,007 10,276 8,822 130.98%
-
Tax Rate 18.36% 21.70% 22.07% 24.94% 27.77% 26.34% 25.83% -
Total Cost 361,703 372,512 343,800 359,304 320,466 273,887 240,612 31.32%
-
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 7,036 7,036 - - - - -
Div Payout % 22.80% 28.89% 31.91% - - - - -
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 9.58% 7.58% 7.05% 5.86% 4.81% 4.56% 4.71% -
ROE 9.56% 7.91% 7.12% 6.03% 4.28% 3.36% 3.02% -
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 85.47 86.42 78.85 81.80 71.96 60.98 53.50 36.77%
EPS 6.59 5.22 4.70 3.92 2.78 2.18 1.87 132.11%
DPS 1.50 1.50 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 38.63 38.93 35.72 36.86 32.51 27.71 24.39 35.99%
EPS 2.98 2.35 2.13 1.77 1.26 0.99 0.85 131.31%
DPS 0.68 0.68 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 0.76 0.80 0.88 0.62 0.76 0.52 0.77 -0.87%
P/EPS 9.86 13.21 14.68 13.01 19.78 14.65 21.93 -41.39%
EY 10.15 7.57 6.81 7.69 5.05 6.82 4.56 70.72%
DY 2.31 2.17 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 0.82 0.72 0.86 0.76 0.72 0.82 0.69 12.23%
P/EPS 10.62 11.87 14.46 15.81 18.71 22.90 19.79 -34.03%
EY 9.42 8.42 6.91 6.32 5.35 4.37 5.05 51.70%
DY 2.14 2.42 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