[SALCON] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -14.11%
YoY- 2.29%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 164,612 294,273 472,462 451,090 369,873 252,501 134,600 3.40%
PBT -30,756 21,111 29,053 38,863 33,458 16,029 -5,138 34.71%
Tax 88,333 10,351 -3,698 -8,602 -7,385 -4,140 -1,336 -
NP 57,577 31,462 25,355 30,261 26,073 11,889 -6,474 -
-
NP to SH 24,945 11,282 14,645 22,557 22,053 8,822 -7,841 -
-
Tax Rate - -49.03% 12.73% 22.13% 22.07% 25.83% - -
Total Cost 107,035 262,811 447,107 420,829 343,800 240,612 141,074 -4.49%
-
Net Worth 509,457 544,478 389,986 349,519 309,610 292,599 220,720 14.94%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 18,194 6,805 7,133 7,709 7,036 - - -
Div Payout % 72.94% 60.33% 48.71% 34.18% 31.91% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 509,457 544,478 389,986 349,519 309,610 292,599 220,720 14.94%
NOSH 606,497 680,598 475,593 513,999 469,107 471,935 424,463 6.12%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 34.98% 10.69% 5.37% 6.71% 7.05% 4.71% -4.81% -
ROE 4.90% 2.07% 3.76% 6.45% 7.12% 3.02% -3.55% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 27.14 43.24 99.34 87.76 78.85 53.50 31.71 -2.55%
EPS 4.11 1.66 3.08 4.39 4.70 1.87 -1.85 -
DPS 3.00 1.00 1.50 1.50 1.50 0.00 0.00 -
NAPS 0.84 0.80 0.82 0.68 0.66 0.62 0.52 8.31%
Adjusted Per Share Value based on latest NOSH - 513,999
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 15.90 28.42 45.63 43.57 35.72 24.39 13.00 3.40%
EPS 2.41 1.09 1.41 2.18 2.13 0.85 -0.76 -
DPS 1.76 0.66 0.69 0.74 0.68 0.00 0.00 -
NAPS 0.492 0.5258 0.3766 0.3376 0.299 0.2826 0.2132 14.94%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.66 0.43 0.51 0.69 0.69 0.41 1.20 -
P/RPS 2.43 0.99 0.51 0.79 0.88 0.77 3.78 -7.09%
P/EPS 16.05 25.94 16.56 15.72 14.68 21.93 -64.96 -
EY 6.23 3.86 6.04 6.36 6.81 4.56 -1.54 -
DY 4.55 2.33 2.94 2.17 2.17 0.00 0.00 -
P/NAPS 0.79 0.54 0.62 1.01 1.05 0.66 2.31 -16.36%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 14/03/14 27/02/13 29/02/12 28/02/11 24/02/10 26/02/09 27/02/08 -
Price 0.71 0.405 0.53 0.63 0.68 0.37 0.94 -
P/RPS 2.62 0.94 0.53 0.72 0.86 0.69 2.96 -2.01%
P/EPS 17.26 24.43 17.21 14.36 14.46 19.79 -50.89 -
EY 5.79 4.09 5.81 6.97 6.91 5.05 -1.97 -
DY 4.23 2.47 2.83 2.38 2.21 0.00 0.00 -
P/NAPS 0.85 0.51 0.65 0.93 1.03 0.60 1.81 -11.82%

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