[SALCON] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 16.48%
YoY- 265.58%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 440,966 448,574 403,063 286,961 152,469 115,641 33,083 53.92%
PBT 29,225 35,445 39,020 17,749 -3,123 877 453 100.14%
Tax -3,625 -7,841 -8,469 -4,675 -1,166 4,251 -289 52.37%
NP 25,600 27,604 30,551 13,074 -4,289 5,128 164 131.86%
-
NP to SH 12,859 21,300 24,356 10,276 -6,206 4,326 159 107.81%
-
Tax Rate 12.40% 22.12% 21.70% 26.34% - -484.72% 63.80% -
Total Cost 415,366 420,970 372,512 273,887 156,758 110,513 32,919 52.52%
-
Net Worth 376,049 367,971 307,815 305,876 259,984 102,699 125,050 20.12%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 7,133 7,709 7,036 - - - - -
Div Payout % 55.48% 36.20% 28.89% - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 376,049 367,971 307,815 305,876 259,984 102,699 125,050 20.12%
NOSH 482,115 471,758 466,386 470,579 448,249 197,500 205,000 15.30%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 5.81% 6.15% 7.58% 4.56% -2.81% 4.43% 0.50% -
ROE 3.42% 5.79% 7.91% 3.36% -2.39% 4.21% 0.13% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 91.46 95.09 86.42 60.98 34.01 58.55 16.14 33.48%
EPS 2.67 4.52 5.22 2.18 -1.38 2.19 0.08 79.33%
DPS 1.48 1.63 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.66 0.65 0.58 0.52 0.61 4.17%
Adjusted Per Share Value based on latest NOSH - 470,579
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 42.59 43.32 38.93 27.71 14.73 11.17 3.20 53.88%
EPS 1.24 2.06 2.35 0.99 -0.60 0.42 0.02 98.81%
DPS 0.69 0.74 0.68 0.00 0.00 0.00 0.00 -
NAPS 0.3632 0.3554 0.2973 0.2954 0.2511 0.0992 0.1208 20.11%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.53 0.63 0.69 0.32 0.70 1.30 0.56 -
P/RPS 0.58 0.66 0.80 0.52 2.06 2.22 3.47 -25.76%
P/EPS 19.87 13.95 13.21 14.65 -50.56 59.35 722.01 -45.02%
EY 5.03 7.17 7.57 6.82 -1.98 1.68 0.14 81.55%
DY 2.79 2.59 2.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.81 1.05 0.49 1.21 2.50 0.92 -4.90%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 26/05/11 26/05/10 27/05/09 28/05/08 14/05/07 23/05/06 -
Price 0.50 0.58 0.62 0.50 0.65 0.88 0.50 -
P/RPS 0.55 0.61 0.72 0.82 1.91 1.50 3.10 -25.01%
P/EPS 18.75 12.85 11.87 22.90 -46.95 40.18 644.65 -44.51%
EY 5.33 7.78 8.42 4.37 -2.13 2.49 0.16 79.28%
DY 2.96 2.82 2.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 0.94 0.77 1.12 1.69 0.82 -4.04%

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