[SALCON] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 26.58%
YoY- 608.68%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 403,063 369,873 381,671 336,669 286,961 252,501 225,400 47.37%
PBT 39,020 33,458 29,800 22,434 17,749 16,029 4,890 299.82%
Tax -8,469 -7,385 -7,433 -6,231 -4,675 -4,140 -3,062 97.16%
NP 30,551 26,073 22,367 16,203 13,074 11,889 1,828 554.80%
-
NP to SH 24,356 22,053 18,293 13,007 10,276 8,822 -497 -
-
Tax Rate 21.70% 22.07% 24.94% 27.77% 26.34% 25.83% 62.62% -
Total Cost 372,512 343,800 359,304 320,466 273,887 240,612 223,572 40.58%
-
Net Worth 307,815 309,610 303,290 304,124 305,876 292,599 287,214 4.73%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 7,036 7,036 - - - - - -
Div Payout % 28.89% 31.91% - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 307,815 309,610 303,290 304,124 305,876 292,599 287,214 4.73%
NOSH 466,386 469,107 466,601 467,883 470,579 471,935 463,249 0.45%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.58% 7.05% 5.86% 4.81% 4.56% 4.71% 0.81% -
ROE 7.91% 7.12% 6.03% 4.28% 3.36% 3.02% -0.17% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 86.42 78.85 81.80 71.96 60.98 53.50 48.66 46.70%
EPS 5.22 4.70 3.92 2.78 2.18 1.87 -0.11 -
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.65 0.65 0.65 0.62 0.62 4.26%
Adjusted Per Share Value based on latest NOSH - 467,883
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 38.93 35.72 36.86 32.51 27.71 24.39 21.77 47.37%
EPS 2.35 2.13 1.77 1.26 0.99 0.85 -0.05 -
DPS 0.68 0.68 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2973 0.299 0.2929 0.2937 0.2954 0.2826 0.2774 4.73%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.69 0.69 0.51 0.55 0.32 0.41 0.40 -
P/RPS 0.80 0.88 0.62 0.76 0.52 0.77 0.82 -1.63%
P/EPS 13.21 14.68 13.01 19.78 14.65 21.93 -372.84 -
EY 7.57 6.81 7.69 5.05 6.82 4.56 -0.27 -
DY 2.17 2.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.05 0.78 0.85 0.49 0.66 0.65 37.71%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 25/11/09 26/08/09 27/05/09 26/02/09 27/11/08 -
Price 0.62 0.68 0.62 0.52 0.50 0.37 0.40 -
P/RPS 0.72 0.86 0.76 0.72 0.82 0.69 0.82 -8.31%
P/EPS 11.87 14.46 15.81 18.71 22.90 19.79 -372.84 -
EY 8.42 6.91 6.32 5.35 4.37 5.05 -0.27 -
DY 2.42 2.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.03 0.95 0.80 0.77 0.60 0.65 27.91%

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