[SALCON] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 47.22%
YoY- 81.09%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 369,842 401,268 382,824 319,052 252,501 229,041 214,488 43.65%
PBT 33,336 33,489 28,278 18,064 16,029 15,128 15,468 66.61%
Tax -7,256 -7,234 -6,598 -3,488 -4,140 -2,844 -2,416 107.74%
NP 26,080 26,254 21,680 14,576 11,889 12,284 13,052 58.44%
-
NP to SH 22,050 22,394 19,314 12,988 8,822 9,766 10,944 59.31%
-
Tax Rate 21.77% 21.60% 23.33% 19.31% 25.83% 18.80% 15.62% -
Total Cost 343,762 375,013 361,144 304,476 240,612 216,757 201,436 42.66%
-
Net Worth 308,980 304,105 304,711 305,876 286,766 285,628 273,599 8.42%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,022 - - - - - - -
Div Payout % 31.85% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 308,980 304,105 304,711 305,876 286,766 285,628 273,599 8.42%
NOSH 468,152 467,855 468,786 470,579 462,526 460,691 455,999 1.76%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.05% 6.54% 5.66% 4.57% 4.71% 5.36% 6.09% -
ROE 7.14% 7.36% 6.34% 4.25% 3.08% 3.42% 4.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 79.00 85.77 81.66 67.80 54.59 49.72 47.04 41.15%
EPS 4.71 4.79 4.12 2.76 1.91 2.12 2.40 56.55%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.65 0.65 0.62 0.62 0.60 6.54%
Adjusted Per Share Value based on latest NOSH - 470,579
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 35.72 38.75 36.97 30.81 24.39 22.12 20.71 43.67%
EPS 2.13 2.16 1.87 1.25 0.85 0.94 1.06 59.03%
DPS 0.68 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2984 0.2937 0.2943 0.2954 0.277 0.2759 0.2642 8.42%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.69 0.51 0.55 0.32 0.41 0.40 0.46 -
P/RPS 0.87 0.59 0.67 0.47 0.75 0.80 0.98 -7.61%
P/EPS 14.65 10.65 13.35 11.59 21.50 18.87 19.17 -16.37%
EY 6.83 9.39 7.49 8.63 4.65 5.30 5.22 19.56%
DY 2.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.78 0.85 0.49 0.66 0.65 0.77 22.90%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 26/08/09 27/05/09 26/02/09 27/11/08 28/08/08 -
Price 0.68 0.62 0.52 0.50 0.37 0.40 0.47 -
P/RPS 0.86 0.72 0.64 0.74 0.68 0.80 1.00 -9.54%
P/EPS 14.44 12.95 12.62 18.12 19.40 18.87 19.58 -18.32%
EY 6.93 7.72 7.92 5.52 5.16 5.30 5.11 22.45%
DY 2.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.95 0.80 0.77 0.60 0.65 0.78 20.30%

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