[SALCON] YoY TTM 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- 26.58%
YoY- 608.68%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 410,137 440,515 400,026 336,669 186,126 108,969 68,039 34.86%
PBT 30,451 23,067 46,940 22,434 893 1,225 1,027 75.83%
Tax -3,828 -6,793 -8,617 -6,231 -1,512 4,037 -600 36.14%
NP 26,623 16,274 38,323 16,203 -619 5,262 427 99.00%
-
NP to SH 12,741 8,751 30,864 13,007 -2,557 4,332 183 102.69%
-
Tax Rate 12.57% 29.45% 18.36% 27.77% 169.32% -329.55% 58.42% -
Total Cost 383,514 424,241 361,703 320,466 186,745 103,707 67,612 33.50%
-
Net Worth 401,599 345,937 322,949 304,124 279,417 162,000 122,400 21.87%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 7,133 7,709 7,036 - - - - -
Div Payout % 55.99% 88.10% 22.80% - - - - -
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 401,599 345,937 322,949 304,124 279,417 162,000 122,400 21.87%
NOSH 501,999 461,250 468,043 467,883 465,696 300,000 240,000 13.07%
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 6.49% 3.69% 9.58% 4.81% -0.33% 4.83% 0.63% -
ROE 3.17% 2.53% 9.56% 4.28% -0.92% 2.67% 0.15% -
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 81.70 95.50 85.47 71.96 39.97 36.32 28.35 19.27%
EPS 2.54 1.90 6.59 2.78 -0.55 1.44 0.08 77.85%
DPS 1.42 1.67 1.50 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 40.51 43.51 39.51 33.25 18.38 10.76 6.72 34.86%
EPS 1.26 0.86 3.05 1.28 -0.25 0.43 0.02 99.35%
DPS 0.70 0.76 0.70 0.00 0.00 0.00 0.00 -
NAPS 0.3967 0.3417 0.319 0.3004 0.276 0.16 0.1209 21.87%
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 0.60 0.59 0.76 0.76 1.15 2.64 1.76 -16.40%
P/EPS 19.31 29.52 9.86 19.78 -83.78 66.48 655.74 -44.40%
EY 5.18 3.39 10.15 5.05 -1.19 1.50 0.15 80.35%
DY 2.90 2.98 2.31 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 0.58 0.49 0.82 0.72 1.18 3.17 2.50 -21.59%
P/EPS 18.52 24.77 10.62 18.71 -85.60 79.64 931.15 -47.91%
EY 5.40 4.04 9.42 5.35 -1.17 1.26 0.11 91.23%
DY 3.02 3.56 2.14 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