[SALCON] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 20.85%
YoY- -243.46%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/10/04 CAGR
Revenue 448,574 403,063 286,961 152,469 115,641 33,083 91,208 28.17%
PBT 35,445 39,020 17,749 -3,123 877 453 -953 -
Tax -7,841 -8,469 -4,675 -1,166 4,251 -289 -501 53.52%
NP 27,604 30,551 13,074 -4,289 5,128 164 -1,454 -
-
NP to SH 21,300 24,356 10,276 -6,206 4,326 159 -1,454 -
-
Tax Rate 22.12% 21.70% 26.34% - -484.72% 63.80% - -
Total Cost 420,970 372,512 273,887 156,758 110,513 32,919 92,662 26.60%
-
Net Worth 367,971 307,815 305,876 259,984 102,699 125,050 104,289 21.71%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/10/04 CAGR
Div 7,709 7,036 - - - - - -
Div Payout % 36.20% 28.89% - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/10/04 CAGR
Net Worth 367,971 307,815 305,876 259,984 102,699 125,050 104,289 21.71%
NOSH 471,758 466,386 470,579 448,249 197,500 205,000 193,846 14.86%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/10/04 CAGR
NP Margin 6.15% 7.58% 4.56% -2.81% 4.43% 0.50% -1.59% -
ROE 5.79% 7.91% 3.36% -2.39% 4.21% 0.13% -1.39% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/10/04 CAGR
RPS 95.09 86.42 60.98 34.01 58.55 16.14 47.05 11.58%
EPS 4.52 5.22 2.18 -1.38 2.19 0.08 -0.75 -
DPS 1.63 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.66 0.65 0.58 0.52 0.61 0.538 5.95%
Adjusted Per Share Value based on latest NOSH - 448,249
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/10/04 CAGR
RPS 43.32 38.93 27.71 14.73 11.17 3.20 8.81 28.17%
EPS 2.06 2.35 0.99 -0.60 0.42 0.02 -0.14 -
DPS 0.74 0.68 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3554 0.2973 0.2954 0.2511 0.0992 0.1208 0.1007 21.71%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/10/04 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 29/10/04 -
Price 0.63 0.69 0.32 0.70 1.30 0.56 1.02 -
P/RPS 0.66 0.80 0.52 2.06 2.22 3.47 2.17 -16.93%
P/EPS 13.95 13.21 14.65 -50.56 59.35 722.01 -135.99 -
EY 7.17 7.57 6.82 -1.98 1.68 0.14 -0.74 -
DY 2.59 2.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.05 0.49 1.21 2.50 0.92 1.90 -12.44%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/10/04 CAGR
Date 26/05/11 26/05/10 27/05/09 28/05/08 14/05/07 23/05/06 - -
Price 0.58 0.62 0.50 0.65 0.88 0.50 0.00 -
P/RPS 0.61 0.72 0.82 1.91 1.50 3.10 0.00 -
P/EPS 12.85 11.87 22.90 -46.95 40.18 644.65 0.00 -
EY 7.78 8.42 4.37 -2.13 2.49 0.16 0.00 -
DY 2.82 2.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.94 0.77 1.12 1.69 0.82 0.00 -

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