[SALCON] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 31.28%
YoY- 149.94%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 182,146 472,462 549,879 369,842 252,501 134,600 121,290 7.00%
PBT -1,411 29,053 44,064 33,336 16,029 -5,138 549 -
Tax 32,873 -3,698 -8,602 -7,256 -4,140 -1,336 4,469 39.41%
NP 31,462 25,355 35,462 26,080 11,889 -6,474 5,018 35.75%
-
NP to SH 11,282 14,645 26,793 22,050 8,822 -7,841 4,327 17.30%
-
Tax Rate - 12.73% 19.52% 21.77% 25.83% - -814.03% -
Total Cost 150,684 447,107 514,417 343,762 240,612 141,074 116,272 4.41%
-
Net Worth 408,770 389,153 318,461 308,980 286,766 181,452 112,417 23.98%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 5,109 7,118 7,024 7,022 - - - -
Div Payout % 45.29% 48.61% 26.22% 31.85% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 408,770 389,153 318,461 308,980 286,766 181,452 112,417 23.98%
NOSH 510,963 474,577 468,325 468,152 462,526 342,363 212,107 15.76%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.27% 5.37% 6.45% 7.05% 4.71% -4.81% 4.14% -
ROE 2.76% 3.76% 8.41% 7.14% 3.08% -4.32% 3.85% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 35.65 99.55 117.41 79.00 54.59 39.31 57.18 -7.56%
EPS 2.20 3.09 5.72 4.71 1.91 -2.29 2.04 1.26%
DPS 1.00 1.50 1.50 1.50 0.00 0.00 0.00 -
NAPS 0.80 0.82 0.68 0.66 0.62 0.53 0.53 7.09%
Adjusted Per Share Value based on latest NOSH - 469,107
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 17.59 45.63 53.11 35.72 24.39 13.00 11.71 7.01%
EPS 1.09 1.41 2.59 2.13 0.85 -0.76 0.42 17.21%
DPS 0.49 0.69 0.68 0.68 0.00 0.00 0.00 -
NAPS 0.3948 0.3758 0.3076 0.2984 0.277 0.1752 0.1086 23.97%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.43 0.51 0.69 0.69 0.41 1.20 1.36 -
P/RPS 1.21 0.51 0.59 0.87 0.75 3.05 2.38 -10.65%
P/EPS 19.47 16.53 12.06 14.65 21.50 -52.40 66.67 -18.53%
EY 5.13 6.05 8.29 6.83 4.65 -1.91 1.50 22.72%
DY 2.33 2.94 2.17 2.17 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 1.01 1.05 0.66 2.26 2.57 -22.87%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 28/02/11 24/02/10 26/02/09 27/02/08 28/02/07 -
Price 0.405 0.53 0.63 0.68 0.37 0.94 1.28 -
P/RPS 1.14 0.53 0.54 0.86 0.68 2.39 2.24 -10.63%
P/EPS 18.34 17.17 11.01 14.44 19.40 -41.04 62.75 -18.52%
EY 5.45 5.82 9.08 6.93 5.16 -2.44 1.59 22.76%
DY 2.47 2.83 2.38 2.21 0.00 0.00 0.00 -
P/NAPS 0.51 0.65 0.93 1.03 0.60 1.77 2.42 -22.83%

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