[SALUTE] QoQ Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -17.8%
YoY- -63.82%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 138,972 163,950 207,166 226,864 261,474 292,520 342,706 -45.30%
PBT -935 189 8,538 12,076 15,097 21,897 33,176 -
Tax 385 161 -1,876 -2,736 -3,735 -5,429 -8,242 -
NP -550 350 6,662 9,340 11,362 16,468 24,934 -
-
NP to SH -550 350 6,662 9,340 11,362 16,468 24,934 -
-
Tax Rate - -85.19% 21.97% 22.66% 24.74% 24.79% 24.84% -
Total Cost 139,522 163,600 200,504 217,524 250,112 276,052 317,772 -42.31%
-
Net Worth 156,771 159,829 165,429 167,072 167,072 170,370 172,815 -6.30%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 9,292 9,292 9,309 9,312 9,312 9,311 9,312 -0.14%
Div Payout % 0.00% 2,649.94% 139.73% 99.70% 81.96% 56.55% 37.35% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 156,771 159,829 165,429 167,072 167,072 170,370 172,815 -6.30%
NOSH 388,000 388,000 388,000 388,000 388,000 388,000 388,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -0.40% 0.21% 3.22% 4.12% 4.35% 5.63% 7.28% -
ROE -0.35% 0.22% 4.03% 5.59% 6.80% 9.67% 14.43% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 35.89 42.34 53.41 58.47 67.39 75.39 88.33 -45.23%
EPS -0.14 0.09 1.72 2.40 2.93 4.24 6.42 -
DPS 2.40 2.40 2.40 2.40 2.40 2.40 2.40 0.00%
NAPS 0.4049 0.4128 0.4265 0.4306 0.4306 0.4391 0.4454 -6.17%
Adjusted Per Share Value based on latest NOSH - 388,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 32.89 38.80 49.02 53.68 61.88 69.22 81.10 -45.30%
EPS -0.13 0.08 1.58 2.21 2.69 3.90 5.90 -
DPS 2.20 2.20 2.20 2.20 2.20 2.20 2.20 0.00%
NAPS 0.371 0.3782 0.3915 0.3954 0.3954 0.4032 0.4089 -6.29%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.30 0.37 0.41 0.63 0.58 0.67 1.46 -
P/RPS 0.84 0.87 0.77 1.08 0.86 0.89 1.65 -36.32%
P/EPS -211.19 408.53 23.87 26.17 19.81 15.79 22.72 -
EY -0.47 0.24 4.19 3.82 5.05 6.33 4.40 -
DY 8.00 6.49 5.85 3.81 4.14 3.58 1.64 188.46%
P/NAPS 0.74 0.90 0.96 1.46 1.35 1.53 3.28 -63.04%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 20/08/19 27/05/19 25/02/19 26/11/18 28/08/18 22/05/18 09/02/18 -
Price 0.50 0.32 0.405 0.515 0.625 0.55 0.96 -
P/RPS 1.39 0.76 0.76 0.88 0.93 0.73 1.09 17.64%
P/EPS -351.99 353.33 23.58 21.39 21.34 12.96 14.94 -
EY -0.28 0.28 4.24 4.67 4.69 7.72 6.69 -
DY 4.80 7.50 5.93 4.66 3.84 4.36 2.50 54.66%
P/NAPS 1.23 0.78 0.95 1.20 1.45 1.25 2.16 -31.36%

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