[SALCON] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 40.64%
YoY- 3780.68%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 413,254 443,545 368,503 381,671 225,400 103,579 98,692 26.92%
PBT 31,279 22,586 41,463 29,800 4,890 531 1,336 69.05%
Tax -5,381 -5,035 -7,786 -7,433 -3,062 5,597 -1,535 23.22%
NP 25,898 17,551 33,677 22,367 1,828 6,128 -199 -
-
NP to SH 9,955 9,418 26,262 18,293 -497 4,797 -489 -
-
Tax Rate 17.20% 22.29% 18.78% 24.94% 62.62% -1,054.05% 114.90% -
Total Cost 387,356 425,994 334,826 359,304 223,572 97,451 98,891 25.52%
-
Net Worth 397,100 363,438 310,077 303,290 287,214 223,560 107,100 24.38%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 7,133 7,709 7,036 - - - - -
Div Payout % 71.66% 81.86% 26.79% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 397,100 363,438 310,077 303,290 287,214 223,560 107,100 24.38%
NOSH 522,500 478,208 469,814 466,601 463,249 413,999 210,000 16.39%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.27% 3.96% 9.14% 5.86% 0.81% 5.92% -0.20% -
ROE 2.51% 2.59% 8.47% 6.03% -0.17% 2.15% -0.46% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 79.09 92.75 78.44 81.80 48.66 25.02 47.00 9.05%
EPS 1.91 1.97 5.59 3.92 -0.11 1.16 -0.23 -
DPS 1.37 1.61 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.66 0.65 0.62 0.54 0.51 6.86%
Adjusted Per Share Value based on latest NOSH - 466,601
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 39.91 42.84 35.59 36.86 21.77 10.00 9.53 26.93%
EPS 0.96 0.91 2.54 1.77 -0.05 0.46 -0.05 -
DPS 0.69 0.74 0.68 0.00 0.00 0.00 0.00 -
NAPS 0.3835 0.351 0.2995 0.2929 0.2774 0.2159 0.1034 24.39%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.44 0.42 0.71 0.51 0.40 1.21 0.95 -
P/RPS 0.56 0.45 0.91 0.62 0.82 4.84 2.02 -19.23%
P/EPS 23.09 21.33 12.70 13.01 -372.84 104.43 -407.98 -
EY 4.33 4.69 7.87 7.69 -0.27 0.96 -0.25 -
DY 3.10 3.84 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.55 1.08 0.78 0.65 2.24 1.86 -17.63%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 30/11/11 29/11/10 25/11/09 27/11/08 27/11/07 28/11/06 -
Price 0.44 0.53 0.71 0.62 0.40 1.08 1.45 -
P/RPS 0.56 0.57 0.91 0.76 0.82 4.32 3.09 -24.75%
P/EPS 23.09 26.91 12.70 15.81 -372.84 93.21 -622.70 -
EY 4.33 3.72 7.87 6.32 -0.27 1.07 -0.16 -
DY 3.10 3.04 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 1.08 0.95 0.65 2.00 2.84 -23.24%

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