[SALCON] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -14.11%
YoY- 2.29%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 443,545 440,515 448,574 451,090 368,503 400,026 403,063 6.58%
PBT 22,586 23,067 35,445 38,863 41,463 46,940 39,020 -30.52%
Tax -5,035 -6,793 -7,841 -8,602 -7,786 -8,617 -8,469 -29.27%
NP 17,551 16,274 27,604 30,261 33,677 38,323 30,551 -30.87%
-
NP to SH 9,418 8,751 21,300 22,557 26,262 30,864 24,356 -46.89%
-
Tax Rate 22.29% 29.45% 22.12% 22.13% 18.78% 18.36% 21.70% -
Total Cost 425,994 424,241 420,970 420,829 334,826 361,703 372,512 9.34%
-
Net Worth 363,438 345,937 367,971 349,519 310,077 322,949 307,815 11.69%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 7,709 7,709 7,709 7,709 7,036 7,036 7,036 6.27%
Div Payout % 81.86% 88.10% 36.20% 34.18% 26.79% 22.80% 28.89% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 363,438 345,937 367,971 349,519 310,077 322,949 307,815 11.69%
NOSH 478,208 461,250 471,758 513,999 469,814 468,043 466,386 1.68%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.96% 3.69% 6.15% 6.71% 9.14% 9.58% 7.58% -
ROE 2.59% 2.53% 5.79% 6.45% 8.47% 9.56% 7.91% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 92.75 95.50 95.09 87.76 78.44 85.47 86.42 4.82%
EPS 1.97 1.90 4.52 4.39 5.59 6.59 5.22 -47.74%
DPS 1.61 1.67 1.63 1.50 1.50 1.50 1.50 4.82%
NAPS 0.76 0.75 0.78 0.68 0.66 0.69 0.66 9.85%
Adjusted Per Share Value based on latest NOSH - 513,999
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 42.84 42.54 43.32 43.57 35.59 38.63 38.93 6.58%
EPS 0.91 0.85 2.06 2.18 2.54 2.98 2.35 -46.84%
DPS 0.74 0.74 0.74 0.74 0.68 0.68 0.68 5.79%
NAPS 0.351 0.3341 0.3554 0.3376 0.2995 0.3119 0.2973 11.69%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.42 0.56 0.63 0.69 0.71 0.65 0.69 -
P/RPS 0.45 0.59 0.66 0.79 0.91 0.76 0.80 -31.83%
P/EPS 21.33 29.52 13.95 15.72 12.70 9.86 13.21 37.59%
EY 4.69 3.39 7.17 6.36 7.87 10.15 7.57 -27.30%
DY 3.84 2.98 2.59 2.17 2.11 2.31 2.17 46.25%
P/NAPS 0.55 0.75 0.81 1.01 1.08 0.94 1.05 -34.99%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 25/08/11 26/05/11 28/02/11 29/11/10 19/08/10 26/05/10 -
Price 0.53 0.47 0.58 0.63 0.71 0.70 0.62 -
P/RPS 0.57 0.49 0.61 0.72 0.91 0.82 0.72 -14.40%
P/EPS 26.91 24.77 12.85 14.36 12.70 10.62 11.87 72.48%
EY 3.72 4.04 7.78 6.97 7.87 9.42 8.42 -41.96%
DY 3.04 3.56 2.82 2.38 2.11 2.14 2.42 16.40%
P/NAPS 0.70 0.63 0.74 0.93 1.08 1.01 0.94 -17.82%

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