[SALCON] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -26.4%
YoY- 250.97%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 61,445 180,426 151,509 68,891 80,720 53,619 22,598 18.12%
PBT 2,040 12,208 5,741 8,219 4,683 -6,456 -787 -
Tax 14,294 -1,438 -2,775 -1,830 -2,007 -929 6,004 15.53%
NP 16,334 10,770 2,966 6,389 2,676 -7,385 5,217 20.93%
-
NP to SH 8,106 6,779 1,552 5,254 1,497 -7,822 4,816 9.05%
-
Tax Rate -700.69% 11.78% 48.34% 22.27% 42.86% - - -
Total Cost 45,111 169,656 148,543 62,502 78,044 61,004 17,381 17.21%
-
Net Worth 544,478 389,986 349,519 309,610 292,599 220,720 112,444 30.03%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,805 7,133 7,709 7,036 - - - -
Div Payout % 83.96% 105.24% 496.78% 133.93% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 544,478 389,986 349,519 309,610 292,599 220,720 112,444 30.03%
NOSH 680,598 475,593 513,999 469,107 471,935 424,463 212,158 21.42%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 26.58% 5.97% 1.96% 9.27% 3.32% -13.77% 23.09% -
ROE 1.49% 1.74% 0.44% 1.70% 0.51% -3.54% 4.28% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.03 37.94 29.48 14.69 17.10 12.63 10.65 -2.71%
EPS 1.56 1.43 0.33 1.12 0.32 -1.84 2.27 -6.05%
DPS 1.00 1.50 1.50 1.50 0.00 0.00 0.00 -
NAPS 0.80 0.82 0.68 0.66 0.62 0.52 0.53 7.09%
Adjusted Per Share Value based on latest NOSH - 469,107
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.07 17.82 14.96 6.80 7.97 5.30 2.23 18.14%
EPS 0.80 0.67 0.15 0.52 0.15 -0.77 0.48 8.87%
DPS 0.67 0.70 0.76 0.70 0.00 0.00 0.00 -
NAPS 0.5378 0.3852 0.3452 0.3058 0.289 0.218 0.1111 30.03%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.43 0.51 0.69 0.69 0.41 1.20 1.36 -
P/RPS 4.76 1.34 2.34 4.70 2.40 9.50 12.77 -15.15%
P/EPS 36.10 35.78 228.52 61.61 129.25 -65.12 59.91 -8.08%
EY 2.77 2.79 0.44 1.62 0.77 -1.54 1.67 8.79%
DY 2.33 2.94 2.17 2.17 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 1.01 1.05 0.66 2.31 2.57 -22.87%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 28/02/11 24/02/10 26/02/09 27/02/08 28/02/07 -
Price 0.405 0.53 0.63 0.68 0.37 0.94 1.28 -
P/RPS 4.49 1.40 2.14 4.63 2.16 7.44 12.02 -15.12%
P/EPS 34.00 37.18 208.65 60.71 116.64 -51.01 56.39 -8.07%
EY 2.94 2.69 0.48 1.65 0.86 -1.96 1.77 8.81%
DY 2.47 2.83 2.38 2.21 0.00 0.00 0.00 -
P/NAPS 0.51 0.65 0.93 1.03 0.60 1.81 2.42 -22.83%

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