[SALCON] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -263.46%
YoY- -281.21%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 31/12/05 CAGR
Revenue 451,090 369,873 252,501 134,600 121,290 85,806 38,565 63.49%
PBT 38,863 33,458 16,029 -5,138 549 3,688 1,428 93.55%
Tax -8,602 -7,385 -4,140 -1,336 4,469 -3,121 -1,198 48.29%
NP 30,261 26,073 11,889 -6,474 5,018 567 230 165.21%
-
NP to SH 22,557 22,053 8,822 -7,841 4,327 567 230 150.08%
-
Tax Rate 22.13% 22.07% 25.83% - -814.03% 84.63% 83.89% -
Total Cost 420,829 343,800 240,612 141,074 116,272 85,239 38,335 61.43%
-
Net Worth 349,519 309,610 292,599 220,720 112,444 0 108,123 26.43%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 31/12/05 CAGR
Div 7,709 7,036 - - - - - -
Div Payout % 34.18% 31.91% - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 31/12/05 CAGR
Net Worth 349,519 309,610 292,599 220,720 112,444 0 108,123 26.43%
NOSH 513,999 469,107 471,935 424,463 212,158 191,666 212,006 19.36%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 31/12/05 CAGR
NP Margin 6.71% 7.05% 4.71% -4.81% 4.14% 0.66% 0.60% -
ROE 6.45% 7.12% 3.02% -3.55% 3.85% 0.00% 0.21% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 31/12/05 CAGR
RPS 87.76 78.85 53.50 31.71 57.17 44.77 18.19 36.96%
EPS 4.39 4.70 1.87 -1.85 2.04 0.30 0.11 108.94%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.66 0.62 0.52 0.53 0.00 0.51 5.91%
Adjusted Per Share Value based on latest NOSH - 424,463
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 31/12/05 CAGR
RPS 43.57 35.72 24.39 13.00 11.71 8.29 3.72 63.53%
EPS 2.18 2.13 0.85 -0.76 0.42 0.05 0.02 155.42%
DPS 0.74 0.68 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3376 0.299 0.2826 0.2132 0.1086 0.00 0.1044 26.44%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 31/12/05 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/06/05 30/12/05 -
Price 0.69 0.69 0.41 1.20 1.36 0.56 0.41 -
P/RPS 0.79 0.88 0.77 3.78 2.38 1.25 2.25 -18.87%
P/EPS 15.72 14.68 21.93 -64.96 66.68 189.30 377.92 -47.03%
EY 6.36 6.81 4.56 -1.54 1.50 0.53 0.26 89.47%
DY 2.17 2.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.05 0.66 2.31 2.57 0.00 0.80 4.76%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 31/12/05 CAGR
Date 28/02/11 24/02/10 26/02/09 27/02/08 28/02/07 19/08/05 24/02/06 -
Price 0.63 0.68 0.37 0.94 1.28 0.54 0.44 -
P/RPS 0.72 0.86 0.69 2.96 2.24 1.21 2.42 -21.51%
P/EPS 14.36 14.46 19.79 -50.89 62.76 182.54 405.58 -48.71%
EY 6.97 6.91 5.05 -1.97 1.59 0.55 0.25 94.49%
DY 2.38 2.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.03 0.60 1.81 2.42 0.00 0.86 1.57%

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