[SALCON] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -14.91%
YoY- 43.56%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 440,515 448,574 451,090 368,503 400,026 403,063 369,873 12.39%
PBT 23,067 35,445 38,863 41,463 46,940 39,020 33,458 -22.01%
Tax -6,793 -7,841 -8,602 -7,786 -8,617 -8,469 -7,385 -5.43%
NP 16,274 27,604 30,261 33,677 38,323 30,551 26,073 -27.02%
-
NP to SH 8,751 21,300 22,557 26,262 30,864 24,356 22,053 -46.09%
-
Tax Rate 29.45% 22.12% 22.13% 18.78% 18.36% 21.70% 22.07% -
Total Cost 424,241 420,970 420,829 334,826 361,703 372,512 343,800 15.09%
-
Net Worth 345,937 367,971 349,519 310,077 322,949 307,815 309,610 7.69%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 7,709 7,709 7,709 7,036 7,036 7,036 7,036 6.29%
Div Payout % 88.10% 36.20% 34.18% 26.79% 22.80% 28.89% 31.91% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 345,937 367,971 349,519 310,077 322,949 307,815 309,610 7.69%
NOSH 461,250 471,758 513,999 469,814 468,043 466,386 469,107 -1.12%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.69% 6.15% 6.71% 9.14% 9.58% 7.58% 7.05% -
ROE 2.53% 5.79% 6.45% 8.47% 9.56% 7.91% 7.12% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 95.50 95.09 87.76 78.44 85.47 86.42 78.85 13.66%
EPS 1.90 4.52 4.39 5.59 6.59 5.22 4.70 -45.41%
DPS 1.67 1.63 1.50 1.50 1.50 1.50 1.50 7.44%
NAPS 0.75 0.78 0.68 0.66 0.69 0.66 0.66 8.92%
Adjusted Per Share Value based on latest NOSH - 469,814
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 43.51 44.31 44.55 36.40 39.51 39.81 36.53 12.39%
EPS 0.86 2.10 2.23 2.59 3.05 2.41 2.18 -46.30%
DPS 0.76 0.76 0.76 0.70 0.70 0.70 0.70 5.65%
NAPS 0.3417 0.3635 0.3452 0.3063 0.319 0.304 0.3058 7.70%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.56 0.63 0.69 0.71 0.65 0.69 0.69 -
P/RPS 0.59 0.66 0.79 0.91 0.76 0.80 0.88 -23.45%
P/EPS 29.52 13.95 15.72 12.70 9.86 13.21 14.68 59.52%
EY 3.39 7.17 6.36 7.87 10.15 7.57 6.81 -37.26%
DY 2.98 2.59 2.17 2.11 2.31 2.17 2.17 23.62%
P/NAPS 0.75 0.81 1.01 1.08 0.94 1.05 1.05 -20.14%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 28/02/11 29/11/10 19/08/10 26/05/10 24/02/10 -
Price 0.47 0.58 0.63 0.71 0.70 0.62 0.68 -
P/RPS 0.49 0.61 0.72 0.91 0.82 0.72 0.86 -31.34%
P/EPS 24.77 12.85 14.36 12.70 10.62 11.87 14.46 43.30%
EY 4.04 7.78 6.97 7.87 9.42 8.42 6.91 -30.14%
DY 3.56 2.82 2.38 2.11 2.14 2.42 2.21 37.53%
P/NAPS 0.63 0.74 0.93 1.08 1.01 0.94 1.03 -28.00%

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