[SALCON] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 66.38%
YoY- 91.24%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 441,748 549,879 399,441 443,130 451,812 369,842 401,268 6.62%
PBT 26,640 44,064 44,162 55,242 40,312 33,336 33,489 -14.15%
Tax -4,780 -8,602 -7,769 -9,062 -7,824 -7,256 -7,234 -24.15%
NP 21,860 35,462 36,393 46,180 32,488 26,080 26,254 -11.50%
-
NP to SH 17,172 26,793 28,006 36,936 22,200 22,050 22,394 -16.23%
-
Tax Rate 17.94% 19.52% 17.59% 16.40% 19.41% 21.77% 21.60% -
Total Cost 419,888 514,417 363,048 396,950 419,324 343,762 375,013 7.83%
-
Net Worth 367,971 318,461 308,759 322,605 307,815 308,980 304,105 13.56%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 7,024 - - - 7,022 - -
Div Payout % - 26.22% - - - 31.85% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 367,971 318,461 308,759 322,605 307,815 308,980 304,105 13.56%
NOSH 471,758 468,325 467,817 467,544 466,386 468,152 467,855 0.55%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.95% 6.45% 9.11% 10.42% 7.19% 7.05% 6.54% -
ROE 4.67% 8.41% 9.07% 11.45% 7.21% 7.14% 7.36% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 93.64 117.41 85.38 94.78 96.88 79.00 85.77 6.03%
EPS 3.64 5.72 5.99 7.90 4.76 4.71 4.79 -16.73%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.78 0.68 0.66 0.69 0.66 0.66 0.65 12.93%
Adjusted Per Share Value based on latest NOSH - 468,043
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 42.66 53.11 38.58 42.80 43.63 35.72 38.75 6.62%
EPS 1.66 2.59 2.70 3.57 2.14 2.13 2.16 -16.11%
DPS 0.00 0.68 0.00 0.00 0.00 0.68 0.00 -
NAPS 0.3554 0.3076 0.2982 0.3116 0.2973 0.2984 0.2937 13.56%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.63 0.69 0.71 0.65 0.69 0.69 0.51 -
P/RPS 0.67 0.59 0.83 0.69 0.71 0.87 0.59 8.85%
P/EPS 17.31 12.06 11.86 8.23 14.50 14.65 10.65 38.28%
EY 5.78 8.29 8.43 12.15 6.90 6.83 9.39 -27.65%
DY 0.00 2.17 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 0.81 1.01 1.08 0.94 1.05 1.05 0.78 2.55%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 28/02/11 29/11/10 19/08/10 26/05/10 24/02/10 25/11/09 -
Price 0.58 0.63 0.71 0.70 0.62 0.68 0.62 -
P/RPS 0.62 0.54 0.83 0.74 0.64 0.86 0.72 -9.49%
P/EPS 15.93 11.01 11.86 8.86 13.03 14.44 12.95 14.82%
EY 6.28 9.08 8.43 11.29 7.68 6.93 7.72 -12.86%
DY 0.00 2.38 0.00 0.00 0.00 2.21 0.00 -
P/NAPS 0.74 0.93 1.08 1.01 0.94 1.03 0.95 -15.35%

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