[SALCON] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 20.44%
YoY- 212.51%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Revenue 472,462 549,879 369,842 252,501 134,600 121,290 112,654 24.64%
PBT 29,053 44,064 33,336 16,029 -5,138 549 4,447 33.43%
Tax -3,698 -8,602 -7,256 -4,140 -1,336 4,469 -3,877 -0.72%
NP 25,355 35,462 26,080 11,889 -6,474 5,018 570 79.18%
-
NP to SH 14,645 26,793 22,050 8,822 -7,841 4,327 570 64.68%
-
Tax Rate 12.73% 19.52% 21.77% 25.83% - -814.03% 87.18% -
Total Cost 447,107 514,417 343,762 240,612 141,074 116,272 112,084 23.69%
-
Net Worth 389,153 318,461 308,980 286,766 181,452 112,417 98,799 23.45%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Div 7,118 7,024 7,022 - - - - -
Div Payout % 48.61% 26.22% 31.85% - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Net Worth 389,153 318,461 308,980 286,766 181,452 112,417 98,799 23.45%
NOSH 474,577 468,325 468,152 462,526 342,363 212,107 189,999 15.10%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
NP Margin 5.37% 6.45% 7.05% 4.71% -4.81% 4.14% 0.51% -
ROE 3.76% 8.41% 7.14% 3.08% -4.32% 3.85% 0.58% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
RPS 99.55 117.41 79.00 54.59 39.31 57.18 59.29 8.28%
EPS 3.09 5.72 4.71 1.91 -2.29 2.04 0.30 43.10%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.68 0.66 0.62 0.53 0.53 0.52 7.25%
Adjusted Per Share Value based on latest NOSH - 471,935
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
RPS 45.63 53.11 35.72 24.39 13.00 11.71 10.88 24.64%
EPS 1.41 2.59 2.13 0.85 -0.76 0.42 0.06 62.44%
DPS 0.69 0.68 0.68 0.00 0.00 0.00 0.00 -
NAPS 0.3758 0.3076 0.2984 0.277 0.1752 0.1086 0.0954 23.45%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/06/05 -
Price 0.51 0.69 0.69 0.41 1.20 1.36 0.56 -
P/RPS 0.51 0.59 0.87 0.75 3.05 2.38 0.94 -8.96%
P/EPS 16.53 12.06 14.65 21.50 -52.40 66.67 186.67 -31.10%
EY 6.05 8.29 6.83 4.65 -1.91 1.50 0.54 44.96%
DY 2.94 2.17 2.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.01 1.05 0.66 2.26 2.57 1.08 -8.17%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Date 29/02/12 28/02/11 24/02/10 26/02/09 27/02/08 28/02/07 19/08/05 -
Price 0.53 0.63 0.68 0.37 0.94 1.28 0.54 -
P/RPS 0.53 0.54 0.86 0.68 2.39 2.24 0.91 -7.97%
P/EPS 17.17 11.01 14.44 19.40 -41.04 62.75 180.00 -30.31%
EY 5.82 9.08 6.93 5.16 -2.44 1.59 0.56 43.30%
DY 2.83 2.38 2.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.93 1.03 0.60 1.77 2.42 1.04 -6.96%

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