[SALCON] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 26.72%
YoY- 137.29%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 196,799 410,137 440,515 400,026 336,669 186,126 108,969 10.34%
PBT 3,520 30,451 23,067 46,940 22,434 893 1,225 19.21%
Tax 33,709 -3,828 -6,793 -8,617 -6,231 -1,512 4,037 42.38%
NP 37,229 26,623 16,274 38,323 16,203 -619 5,262 38.51%
-
NP to SH 12,263 12,741 8,751 30,864 13,007 -2,557 4,332 18.91%
-
Tax Rate -957.64% 12.57% 29.45% 18.36% 27.77% 169.32% -329.55% -
Total Cost 159,570 383,514 424,241 361,703 320,466 186,745 103,707 7.43%
-
Net Worth 436,579 401,599 345,937 322,949 304,124 279,417 162,000 17.94%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 6,805 7,133 7,709 7,036 - - - -
Div Payout % 55.50% 55.99% 88.10% 22.80% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 436,579 401,599 345,937 322,949 304,124 279,417 162,000 17.94%
NOSH 526,000 501,999 461,250 468,043 467,883 465,696 300,000 9.80%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 18.92% 6.49% 3.69% 9.58% 4.81% -0.33% 4.83% -
ROE 2.81% 3.17% 2.53% 9.56% 4.28% -0.92% 2.67% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 37.41 81.70 95.50 85.47 71.96 39.97 36.32 0.49%
EPS 2.33 2.54 1.90 6.59 2.78 -0.55 1.44 8.34%
DPS 1.29 1.42 1.67 1.50 0.00 0.00 0.00 -
NAPS 0.83 0.80 0.75 0.69 0.65 0.60 0.54 7.42%
Adjusted Per Share Value based on latest NOSH - 468,043
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 19.01 39.61 42.54 38.63 32.51 17.98 10.52 10.35%
EPS 1.18 1.23 0.85 2.98 1.26 -0.25 0.42 18.76%
DPS 0.66 0.69 0.74 0.68 0.00 0.00 0.00 -
NAPS 0.4216 0.3879 0.3341 0.3119 0.2937 0.2699 0.1565 17.94%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.65 0.49 0.56 0.65 0.55 0.46 0.96 -
P/RPS 1.74 0.60 0.59 0.76 0.76 1.15 2.64 -6.70%
P/EPS 27.88 19.31 29.52 9.86 19.78 -83.78 66.48 -13.47%
EY 3.59 5.18 3.39 10.15 5.05 -1.19 1.50 15.64%
DY 1.99 2.90 2.98 2.31 0.00 0.00 0.00 -
P/NAPS 0.78 0.61 0.75 0.94 0.85 0.77 1.78 -12.83%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 16/08/12 25/08/11 19/08/10 26/08/09 28/08/08 27/08/07 -
Price 0.64 0.47 0.47 0.70 0.52 0.47 1.15 -
P/RPS 1.71 0.58 0.49 0.82 0.72 1.18 3.17 -9.76%
P/EPS 27.45 18.52 24.77 10.62 18.71 -85.60 79.64 -16.25%
EY 3.64 5.40 4.04 9.42 5.35 -1.17 1.26 19.32%
DY 2.02 3.02 3.56 2.14 0.00 0.00 0.00 -
P/NAPS 0.77 0.59 0.63 1.01 0.80 0.78 2.13 -15.58%

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