[SALCON] YoY Annualized Quarter 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- 47.22%
YoY- 81.09%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 315,764 441,748 451,812 319,052 181,212 109,736 132,332 15.58%
PBT 27,328 26,640 40,312 18,064 11,184 3,124 1,812 57.11%
Tax -4,488 -4,780 -7,824 -3,488 -1,348 -2,028 -1,156 25.34%
NP 22,840 21,860 32,488 14,576 9,836 1,096 656 80.60%
-
NP to SH 10,028 17,172 22,200 12,988 7,172 632 656 57.47%
-
Tax Rate 16.42% 17.94% 19.41% 19.31% 12.05% 64.92% 63.80% -
Total Cost 292,924 419,888 419,324 304,476 171,376 108,640 131,676 14.24%
-
Net Worth 376,049 367,971 307,815 305,876 259,984 102,699 125,050 20.12%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 376,049 367,971 307,815 305,876 259,984 102,699 125,050 20.12%
NOSH 482,115 471,758 466,386 470,579 448,249 197,500 205,000 15.30%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.23% 4.95% 7.19% 4.57% 5.43% 1.00% 0.50% -
ROE 2.67% 4.67% 7.21% 4.25% 2.76% 0.62% 0.52% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 65.50 93.64 96.88 67.80 40.43 55.56 64.55 0.24%
EPS 2.08 3.64 4.76 2.76 1.60 0.32 0.32 36.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.66 0.65 0.58 0.52 0.61 4.17%
Adjusted Per Share Value based on latest NOSH - 470,579
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 31.19 43.63 44.63 31.51 17.90 10.84 13.07 15.58%
EPS 0.99 1.70 2.19 1.28 0.71 0.06 0.06 59.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3714 0.3635 0.304 0.3021 0.2568 0.1014 0.1235 20.12%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.53 0.63 0.69 0.32 0.70 1.30 0.56 -
P/RPS 0.81 0.67 0.71 0.47 1.73 2.34 0.87 -1.18%
P/EPS 25.48 17.31 14.50 11.59 43.75 406.25 175.00 -27.44%
EY 3.92 5.78 6.90 8.63 2.29 0.25 0.57 37.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.81 1.05 0.49 1.21 2.50 0.92 -4.90%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 26/05/11 26/05/10 27/05/09 28/05/08 14/05/07 23/05/06 -
Price 0.50 0.58 0.62 0.50 0.65 0.88 0.50 -
P/RPS 0.76 0.62 0.64 0.74 1.61 1.58 0.77 -0.21%
P/EPS 24.04 15.93 13.03 18.12 40.62 275.00 156.25 -26.77%
EY 4.16 6.28 7.68 5.52 2.46 0.36 0.64 36.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 0.94 0.77 1.12 1.69 0.82 -4.04%

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