[SALCON] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 10.44%
YoY- 137.02%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 251,546 440,966 448,574 403,063 286,961 152,469 115,641 13.81%
PBT 13,616 29,225 35,445 39,020 17,749 -3,123 877 57.88%
Tax 19,877 -3,625 -7,841 -8,469 -4,675 -1,166 4,251 29.28%
NP 33,493 25,600 27,604 30,551 13,074 -4,289 5,128 36.68%
-
NP to SH 11,198 12,859 21,300 24,356 10,276 -6,206 4,326 17.16%
-
Tax Rate -145.98% 12.40% 22.12% 21.70% 26.34% - -484.72% -
Total Cost 218,053 415,366 420,970 372,512 273,887 156,758 110,513 11.98%
-
Net Worth 426,658 376,049 367,971 307,815 305,876 259,984 102,699 26.76%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 6,805 7,133 7,709 7,036 - - - -
Div Payout % 60.78% 55.48% 36.20% 28.89% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 426,658 376,049 367,971 307,815 305,876 259,984 102,699 26.76%
NOSH 526,739 482,115 471,758 466,386 470,579 448,249 197,500 17.74%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.31% 5.81% 6.15% 7.58% 4.56% -2.81% 4.43% -
ROE 2.62% 3.42% 5.79% 7.91% 3.36% -2.39% 4.21% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 47.76 91.46 95.09 86.42 60.98 34.01 58.55 -3.33%
EPS 2.13 2.67 4.52 5.22 2.18 -1.38 2.19 -0.46%
DPS 1.29 1.48 1.63 1.50 0.00 0.00 0.00 -
NAPS 0.81 0.78 0.78 0.66 0.65 0.58 0.52 7.65%
Adjusted Per Share Value based on latest NOSH - 466,386
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 24.29 42.59 43.32 38.93 27.71 14.73 11.17 13.80%
EPS 1.08 1.24 2.06 2.35 0.99 -0.60 0.42 17.03%
DPS 0.66 0.69 0.74 0.68 0.00 0.00 0.00 -
NAPS 0.4121 0.3632 0.3554 0.2973 0.2954 0.2511 0.0992 26.76%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.495 0.53 0.63 0.69 0.32 0.70 1.30 -
P/RPS 1.04 0.58 0.66 0.80 0.52 2.06 2.22 -11.86%
P/EPS 23.28 19.87 13.95 13.21 14.65 -50.56 59.35 -14.42%
EY 4.29 5.03 7.17 7.57 6.82 -1.98 1.68 16.89%
DY 2.61 2.79 2.59 2.17 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.81 1.05 0.49 1.21 2.50 -20.93%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 22/05/12 26/05/11 26/05/10 27/05/09 28/05/08 14/05/07 -
Price 0.61 0.50 0.58 0.62 0.50 0.65 0.88 -
P/RPS 1.28 0.55 0.61 0.72 0.82 1.91 1.50 -2.60%
P/EPS 28.69 18.75 12.85 11.87 22.90 -46.95 40.18 -5.45%
EY 3.49 5.33 7.78 8.42 4.37 -2.13 2.49 5.78%
DY 2.12 2.96 2.82 2.42 0.00 0.00 0.00 -
P/NAPS 0.75 0.64 0.74 0.94 0.77 1.12 1.69 -12.65%

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