[SALCON] YoY Annual (Unaudited) Result on 31-Dec-2007 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
YoY- -281.21%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/07/04 CAGR
Revenue 549,879 369,842 252,501 134,600 121,290 162,379 146,766 22.83%
PBT 44,064 33,336 16,029 -5,138 549 -22,903 14,347 19.09%
Tax -8,602 -7,256 -4,140 -1,336 4,469 -4,609 -5,081 8.54%
NP 35,462 26,080 11,889 -6,474 5,018 -27,512 9,266 23.24%
-
NP to SH 26,793 22,050 8,822 -7,841 4,327 -27,512 9,266 17.97%
-
Tax Rate 19.52% 21.77% 25.83% - -814.03% - 35.42% -
Total Cost 514,417 343,762 240,612 141,074 116,272 189,891 137,500 22.80%
-
Net Worth 318,461 308,980 286,766 181,452 112,417 119,702 102,764 19.25%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/07/04 CAGR
Div 7,024 7,022 - - - - - -
Div Payout % 26.22% 31.85% - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/07/04 CAGR
Net Worth 318,461 308,980 286,766 181,452 112,417 119,702 102,764 19.25%
NOSH 468,325 468,152 462,526 342,363 212,107 196,233 190,658 15.02%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/07/04 CAGR
NP Margin 6.45% 7.05% 4.71% -4.81% 4.14% -16.94% 6.31% -
ROE 8.41% 7.14% 3.08% -4.32% 3.85% -22.98% 9.02% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/07/04 CAGR
RPS 117.41 79.00 54.59 39.31 57.18 82.75 76.98 6.79%
EPS 5.72 4.71 1.91 -2.29 2.04 -14.02 4.86 2.56%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.66 0.62 0.53 0.53 0.61 0.539 3.68%
Adjusted Per Share Value based on latest NOSH - 424,463
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/07/04 CAGR
RPS 53.11 35.72 24.39 13.00 11.71 15.68 14.17 22.84%
EPS 2.59 2.13 0.85 -0.76 0.42 -2.66 0.89 18.09%
DPS 0.68 0.68 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3076 0.2984 0.277 0.1752 0.1086 0.1156 0.0992 19.26%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/07/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 30/07/04 -
Price 0.69 0.69 0.41 1.20 1.36 0.41 1.37 -
P/RPS 0.59 0.87 0.75 3.05 2.38 0.50 1.78 -15.79%
P/EPS 12.06 14.65 21.50 -52.40 66.67 -2.92 28.19 -12.38%
EY 8.29 6.83 4.65 -1.91 1.50 -34.20 3.55 14.11%
DY 2.17 2.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.05 0.66 2.26 2.57 0.67 2.54 -13.37%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/07/04 CAGR
Date 28/02/11 24/02/10 26/02/09 27/02/08 28/02/07 24/02/06 20/09/04 -
Price 0.63 0.68 0.37 0.94 1.28 0.44 1.07 -
P/RPS 0.54 0.86 0.68 2.39 2.24 0.53 1.39 -13.69%
P/EPS 11.01 14.44 19.40 -41.04 62.75 -3.14 22.02 -10.23%
EY 9.08 6.93 5.16 -2.44 1.59 -31.86 4.54 11.39%
DY 2.38 2.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.03 0.60 1.77 2.42 0.72 1.99 -11.17%

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