[SALCON] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -58.92%
YoY- -71.65%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 187,117 196,799 410,137 440,515 400,026 336,669 186,126 0.08%
PBT -29,287 3,520 30,451 23,067 46,940 22,434 893 -
Tax 96,913 33,709 -3,828 -6,793 -8,617 -6,231 -1,512 -
NP 67,626 37,229 26,623 16,274 38,323 16,203 -619 -
-
NP to SH 32,866 12,263 12,741 8,751 30,864 13,007 -2,557 -
-
Tax Rate - -957.64% 12.57% 29.45% 18.36% 27.77% 169.32% -
Total Cost 119,491 159,570 383,514 424,241 361,703 320,466 186,745 -7.16%
-
Net Worth 504,853 436,579 401,599 345,937 322,949 304,124 279,417 10.35%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 18,194 6,805 7,133 7,709 7,036 - - -
Div Payout % 55.36% 55.50% 55.99% 88.10% 22.80% - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 504,853 436,579 401,599 345,937 322,949 304,124 279,417 10.35%
NOSH 631,066 526,000 501,999 461,250 468,043 467,883 465,696 5.19%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 36.14% 18.92% 6.49% 3.69% 9.58% 4.81% -0.33% -
ROE 6.51% 2.81% 3.17% 2.53% 9.56% 4.28% -0.92% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 29.65 37.41 81.70 95.50 85.47 71.96 39.97 -4.85%
EPS 5.21 2.33 2.54 1.90 6.59 2.78 -0.55 -
DPS 2.88 1.29 1.42 1.67 1.50 0.00 0.00 -
NAPS 0.80 0.83 0.80 0.75 0.69 0.65 0.60 4.90%
Adjusted Per Share Value based on latest NOSH - 461,250
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 18.48 19.44 40.51 43.51 39.51 33.25 18.38 0.09%
EPS 3.25 1.21 1.26 0.86 3.05 1.28 -0.25 -
DPS 1.80 0.67 0.70 0.76 0.70 0.00 0.00 -
NAPS 0.4987 0.4312 0.3967 0.3417 0.319 0.3004 0.276 10.35%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.925 0.65 0.49 0.56 0.65 0.55 0.46 -
P/RPS 3.12 1.74 0.60 0.59 0.76 0.76 1.15 18.08%
P/EPS 17.76 27.88 19.31 29.52 9.86 19.78 -83.78 -
EY 5.63 3.59 5.18 3.39 10.15 5.05 -1.19 -
DY 3.12 1.99 2.90 2.98 2.31 0.00 0.00 -
P/NAPS 1.16 0.78 0.61 0.75 0.94 0.85 0.77 7.06%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 30/08/13 16/08/12 25/08/11 19/08/10 26/08/09 28/08/08 -
Price 0.84 0.64 0.47 0.47 0.70 0.52 0.47 -
P/RPS 2.83 1.71 0.58 0.49 0.82 0.72 1.18 15.68%
P/EPS 16.13 27.45 18.52 24.77 10.62 18.71 -85.60 -
EY 6.20 3.64 5.40 4.04 9.42 5.35 -1.17 -
DY 3.43 2.02 3.02 3.56 2.14 0.00 0.00 -
P/NAPS 1.05 0.77 0.59 0.63 1.01 0.80 0.78 5.07%

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