[SALUTE] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 2.69%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 292,272 241,827 226,386 263,368 254,748 192,518 195,741 30.54%
PBT 30,552 32,899 30,190 43,958 41,696 20,284 16,066 53.31%
Tax -8,484 -8,574 -7,773 -11,318 -9,912 7,128 -266 899.40%
NP 22,068 24,325 22,417 32,640 31,784 27,412 15,800 24.87%
-
NP to SH 22,068 24,325 22,417 32,640 31,784 27,412 15,800 24.87%
-
Tax Rate 27.77% 26.06% 25.75% 25.75% 23.77% -35.14% 1.66% -
Total Cost 270,204 217,502 203,969 230,728 222,964 165,106 179,941 31.03%
-
Net Worth 158,187 154,989 90,889 0 0 76,220 0 -
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 18,624 7,963 5,170 4,033 - - 41,361,256 -99.40%
Div Payout % 84.39% 32.74% 23.06% 12.36% - - 261,780.11% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 158,187 154,989 90,889 0 0 76,220 0 -
NOSH 388,000 319,830 310,202 310,266 310,390 310,090 310,209 16.04%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.55% 10.06% 9.90% 12.39% 12.48% 14.24% 8.07% -
ROE 13.95% 15.69% 24.66% 0.00% 0.00% 35.96% 0.00% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 75.33 75.61 72.98 84.88 82.07 62.08 63.10 12.49%
EPS 5.68 7.61 7.23 10.52 10.24 8.84 5.09 7.56%
DPS 4.80 2.49 1.67 1.30 0.00 0.00 13,333.33 -99.48%
NAPS 0.4077 0.4846 0.293 0.00 0.00 0.2458 0.00 -
Adjusted Per Share Value based on latest NOSH - 310,148
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 69.16 57.23 53.57 62.32 60.28 45.56 46.32 30.53%
EPS 5.22 5.76 5.30 7.72 7.52 6.49 3.74 24.81%
DPS 4.41 1.88 1.22 0.95 0.00 0.00 9,787.71 -99.40%
NAPS 0.3743 0.3668 0.2151 0.00 0.00 0.1804 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 - - - - - -
Price 1.34 1.02 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.78 1.35 0.00 0.00 0.00 0.00 0.00 -
P/EPS 23.56 13.41 0.00 0.00 0.00 0.00 0.00 -
EY 4.24 7.46 0.00 0.00 0.00 0.00 0.00 -
DY 3.58 2.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 2.10 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 15/08/16 27/07/16 - - - - -
Price 1.27 1.18 1.23 0.00 0.00 0.00 0.00 -
P/RPS 1.69 1.56 1.69 0.00 0.00 0.00 0.00 -
P/EPS 22.33 15.51 17.02 0.00 0.00 0.00 0.00 -
EY 4.48 6.45 5.88 0.00 0.00 0.00 0.00 -
DY 3.78 2.11 1.36 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 2.43 4.20 0.00 0.00 0.00 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