[SALCON] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 16.48%
YoY- 265.58%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 369,873 381,671 336,669 286,961 252,501 225,400 186,126 57.86%
PBT 33,458 29,800 22,434 17,749 16,029 4,890 893 1012.32%
Tax -7,385 -7,433 -6,231 -4,675 -4,140 -3,062 -1,512 187.04%
NP 26,073 22,367 16,203 13,074 11,889 1,828 -619 -
-
NP to SH 22,053 18,293 13,007 10,276 8,822 -497 -2,557 -
-
Tax Rate 22.07% 24.94% 27.77% 26.34% 25.83% 62.62% 169.32% -
Total Cost 343,800 359,304 320,466 273,887 240,612 223,572 186,745 50.04%
-
Net Worth 309,610 303,290 304,124 305,876 292,599 287,214 279,417 7.05%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,036 - - - - - - -
Div Payout % 31.91% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 309,610 303,290 304,124 305,876 292,599 287,214 279,417 7.05%
NOSH 469,107 466,601 467,883 470,579 471,935 463,249 465,696 0.48%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.05% 5.86% 4.81% 4.56% 4.71% 0.81% -0.33% -
ROE 7.12% 6.03% 4.28% 3.36% 3.02% -0.17% -0.92% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 78.85 81.80 71.96 60.98 53.50 48.66 39.97 57.09%
EPS 4.70 3.92 2.78 2.18 1.87 -0.11 -0.55 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.65 0.65 0.62 0.62 0.60 6.54%
Adjusted Per Share Value based on latest NOSH - 470,579
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 35.72 36.86 32.51 27.71 24.39 21.77 17.98 57.83%
EPS 2.13 1.77 1.26 0.99 0.85 -0.05 -0.25 -
DPS 0.68 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.299 0.2929 0.2937 0.2954 0.2826 0.2774 0.2699 7.04%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.69 0.51 0.55 0.32 0.41 0.40 0.46 -
P/RPS 0.88 0.62 0.76 0.52 0.77 0.82 1.15 -16.29%
P/EPS 14.68 13.01 19.78 14.65 21.93 -372.84 -83.78 -
EY 6.81 7.69 5.05 6.82 4.56 -0.27 -1.19 -
DY 2.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.78 0.85 0.49 0.66 0.65 0.77 22.90%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 26/08/09 27/05/09 26/02/09 27/11/08 28/08/08 -
Price 0.68 0.62 0.52 0.50 0.37 0.40 0.47 -
P/RPS 0.86 0.76 0.72 0.82 0.69 0.82 1.18 -18.96%
P/EPS 14.46 15.81 18.71 22.90 19.79 -372.84 -85.60 -
EY 6.91 6.32 5.35 4.37 5.05 -0.27 -1.17 -
DY 2.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.95 0.80 0.77 0.60 0.65 0.78 20.30%

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