[SALCON] YoY TTM 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- 20.55%
YoY- 149.98%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 294,273 472,462 451,090 369,873 252,501 134,600 121,290 15.90%
PBT 21,111 29,053 38,863 33,458 16,029 -5,138 549 83.61%
Tax 10,351 -3,698 -8,602 -7,385 -4,140 -1,336 4,469 15.01%
NP 31,462 25,355 30,261 26,073 11,889 -6,474 5,018 35.75%
-
NP to SH 11,282 14,645 22,557 22,053 8,822 -7,841 4,327 17.30%
-
Tax Rate -49.03% 12.73% 22.13% 22.07% 25.83% - -814.03% -
Total Cost 262,811 447,107 420,829 343,800 240,612 141,074 116,272 14.54%
-
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 % 60.33% 48.71% 34.18% 31.91% - - - -
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 10.69% 5.37% 6.71% 7.05% 4.71% -4.81% 4.14% -
ROE 2.07% 3.76% 6.45% 7.12% 3.02% -3.55% 3.85% -
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 43.24 99.34 87.76 78.85 53.50 31.71 57.17 -4.54%
EPS 1.66 3.08 4.39 4.70 1.87 -1.85 2.04 -3.37%
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 29.07 46.67 44.55 36.53 24.94 13.29 11.98 15.90%
EPS 1.11 1.45 2.23 2.18 0.87 -0.77 0.43 17.10%
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 0.99 0.51 0.79 0.88 0.77 3.78 2.38 -13.58%
P/EPS 25.94 16.56 15.72 14.68 21.93 -64.96 66.68 -14.54%
EY 3.86 6.04 6.36 6.81 4.56 -1.54 1.50 17.04%
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 0.94 0.53 0.72 0.86 0.69 2.96 2.24 -13.46%
P/EPS 24.43 17.21 14.36 14.46 19.79 -50.89 62.76 -14.53%
EY 4.09 5.81 6.97 6.91 5.05 -1.97 1.59 17.03%
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