[SALCON] YoY TTM 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- 1875.05%
YoY- 212.51%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Revenue 472,462 451,090 369,873 252,501 134,600 121,290 85,806 29.97%
PBT 29,053 38,863 33,458 16,029 -5,138 549 3,688 37.32%
Tax -3,698 -8,602 -7,385 -4,140 -1,336 4,469 -3,121 2.64%
NP 25,355 30,261 26,073 11,889 -6,474 5,018 567 79.32%
-
NP to SH 14,645 22,557 22,053 8,822 -7,841 4,327 567 64.82%
-
Tax Rate 12.73% 22.13% 22.07% 25.83% - -814.03% 84.63% -
Total Cost 447,107 420,829 343,800 240,612 141,074 116,272 85,239 29.00%
-
Net Worth 389,986 349,519 309,610 292,599 220,720 112,444 0 -
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Div 7,133 7,709 7,036 - - - - -
Div Payout % 48.71% 34.18% 31.91% - - - - -
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 389,986 349,519 309,610 292,599 220,720 112,444 0 -
NOSH 475,593 513,999 469,107 471,935 424,463 212,158 191,666 14.98%
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% 6.71% 7.05% 4.71% -4.81% 4.14% 0.66% -
ROE 3.76% 6.45% 7.12% 3.02% -3.55% 3.85% 0.00% -
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 99.34 87.76 78.85 53.50 31.71 57.17 44.77 13.03%
EPS 3.08 4.39 4.70 1.87 -1.85 2.04 0.30 43.03%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.68 0.66 0.62 0.52 0.53 0.00 -
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 43.57 35.72 24.39 13.00 11.71 8.29 29.96%
EPS 1.41 2.18 2.13 0.85 -0.76 0.42 0.05 67.06%
DPS 0.69 0.74 0.68 0.00 0.00 0.00 0.00 -
NAPS 0.3766 0.3376 0.299 0.2826 0.2132 0.1086 0.00 -
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 0.79 0.88 0.77 3.78 2.38 1.25 -12.87%
P/EPS 16.56 15.72 14.68 21.93 -64.96 66.68 189.30 -31.23%
EY 6.04 6.36 6.81 4.56 -1.54 1.50 0.53 45.34%
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 2.31 2.57 0.00 -
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 0.72 0.86 0.69 2.96 2.24 1.21 -11.91%
P/EPS 17.21 14.36 14.46 19.79 -50.89 62.76 182.54 -30.43%
EY 5.81 6.97 6.91 5.05 -1.97 1.59 0.55 43.66%
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 1.81 2.42 0.00 -

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