[SALCON] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 48.71%
YoY- 76.48%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 297,330 421,980 443,130 382,824 214,488 111,436 136,078 13.89%
PBT 26,446 23,650 55,242 28,278 15,468 3,406 2,054 53.03%
Tax -5,704 -5,444 -9,062 -6,598 -2,416 -2,064 -1,200 29.63%
NP 20,742 18,206 46,180 21,680 13,052 1,342 854 70.09%
-
NP to SH 5,516 9,324 36,936 19,314 10,944 376 366 57.10%
-
Tax Rate 21.57% 23.02% 16.40% 23.33% 15.62% 60.60% 58.42% -
Total Cost 276,588 403,774 396,950 361,144 201,436 110,094 135,224 12.65%
-
Net Worth 401,163 356,785 322,605 304,711 273,599 145,028 103,699 25.26%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 401,163 356,785 322,605 304,711 273,599 145,028 103,699 25.26%
NOSH 501,454 475,714 467,544 468,786 455,999 268,571 203,333 16.21%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.98% 4.31% 10.42% 5.66% 6.09% 1.20% 0.63% -
ROE 1.38% 2.61% 11.45% 6.34% 4.00% 0.26% 0.35% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 59.29 88.70 94.78 81.66 47.04 41.49 66.92 -1.99%
EPS 1.10 1.96 7.90 4.12 2.40 0.14 0.18 35.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.75 0.69 0.65 0.60 0.54 0.51 7.78%
Adjusted Per Share Value based on latest NOSH - 467,883
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 28.72 40.75 42.80 36.97 20.71 10.76 13.14 13.90%
EPS 0.53 0.90 3.57 1.87 1.06 0.04 0.04 53.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3874 0.3446 0.3116 0.2943 0.2642 0.1401 0.1002 25.25%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.49 0.56 0.65 0.55 0.46 0.96 0.50 -
P/RPS 0.83 0.63 0.69 0.67 0.98 2.31 0.75 1.70%
P/EPS 44.55 28.57 8.23 13.35 19.17 685.71 277.78 -26.26%
EY 2.24 3.50 12.15 7.49 5.22 0.15 0.36 35.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.75 0.94 0.85 0.77 1.78 0.98 -7.59%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 25/08/11 19/08/10 26/08/09 28/08/08 27/08/07 12/09/06 -
Price 0.47 0.47 0.70 0.52 0.47 1.15 0.71 -
P/RPS 0.79 0.53 0.74 0.64 1.00 2.77 1.06 -4.77%
P/EPS 42.73 23.98 8.86 12.62 19.58 821.43 394.44 -30.93%
EY 2.34 4.17 11.29 7.92 5.11 0.12 0.25 45.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 1.01 0.80 0.78 2.13 1.39 -13.29%

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