[SALCON] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 15.95%
YoY- 129.3%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 310,437 389,381 399,441 401,268 229,041 107,974 131,589 15.36%
PBT 25,428 22,460 44,162 33,489 15,128 1,757 1,781 55.69%
Tax -5,257 -3,013 -7,769 -7,234 -2,844 -542 -2,046 17.01%
NP 20,170 19,446 36,393 26,254 12,284 1,214 -265 -
-
NP to SH 4,234 10,488 28,006 22,394 9,766 -25 -652 -
-
Tax Rate 20.67% 13.41% 17.59% 21.60% 18.80% 30.85% 114.88% -
Total Cost 290,266 369,934 363,048 375,013 216,757 106,760 131,854 14.04%
-
Net Worth 383,136 360,130 308,759 304,105 285,628 102,598 108,430 23.39%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 383,136 360,130 308,759 304,105 285,628 102,598 108,430 23.39%
NOSH 504,126 473,855 467,817 467,855 460,691 189,997 212,608 15.46%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.50% 4.99% 9.11% 6.54% 5.36% 1.12% -0.20% -
ROE 1.11% 2.91% 9.07% 7.36% 3.42% -0.02% -0.60% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 61.58 82.17 85.38 85.77 49.72 56.83 61.89 -0.08%
EPS 0.84 2.21 5.99 4.79 2.12 -0.01 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.66 0.65 0.62 0.54 0.51 6.86%
Adjusted Per Share Value based on latest NOSH - 466,601
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 29.98 37.61 38.58 38.75 22.12 10.43 12.71 15.36%
EPS 0.41 1.01 2.70 2.16 0.94 0.00 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.3478 0.2982 0.2937 0.2759 0.0991 0.1047 23.39%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.44 0.42 0.71 0.51 0.40 1.21 0.95 -
P/RPS 0.71 0.51 0.83 0.59 0.80 2.13 1.53 -12.00%
P/EPS 52.38 18.98 11.86 10.65 18.87 -9,075.00 -309.78 -
EY 1.91 5.27 8.43 9.39 5.30 -0.01 -0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.55 1.08 0.78 0.65 2.24 1.86 -17.63%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 30/11/11 29/11/10 25/11/09 27/11/08 27/11/07 28/11/06 -
Price 0.44 0.53 0.71 0.62 0.40 1.08 1.45 -
P/RPS 0.71 0.64 0.83 0.72 0.80 1.90 2.34 -18.01%
P/EPS 52.38 23.95 11.86 12.95 18.87 -8,100.00 -472.83 -
EY 1.91 4.18 8.43 7.72 5.30 -0.01 -0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 1.08 0.95 0.65 2.00 2.84 -23.24%

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