[SALUTE] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -29.81%
YoY- 0.99%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 342,706 335,196 247,091 260,524 327,726 292,272 241,827 26.08%
PBT 33,176 34,200 25,333 29,906 42,884 30,552 32,899 0.55%
Tax -8,242 -8,388 -5,979 -7,266 -10,630 -8,484 -8,574 -2.59%
NP 24,934 25,812 19,354 22,640 32,254 22,068 24,325 1.65%
-
NP to SH 24,934 25,812 19,354 22,640 32,254 22,068 24,325 1.65%
-
Tax Rate 24.84% 24.53% 23.60% 24.30% 24.79% 27.77% 26.06% -
Total Cost 317,772 309,384 227,737 237,884 295,472 270,204 217,502 28.66%
-
Net Worth 172,815 169,129 165,016 164,977 166,451 158,187 154,989 7.50%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 9,312 9,312 11,640 12,416 13,967 18,624 7,963 10.96%
Div Payout % 37.35% 36.08% 60.14% 54.84% 43.31% 84.39% 32.74% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 172,815 169,129 165,016 164,977 166,451 158,187 154,989 7.50%
NOSH 388,000 388,000 388,000 388,000 388,000 388,000 319,830 13.70%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.28% 7.70% 7.83% 8.69% 9.84% 7.55% 10.06% -
ROE 14.43% 15.26% 11.73% 13.72% 19.38% 13.95% 15.69% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 88.33 86.39 63.68 67.15 84.47 75.33 75.61 10.89%
EPS 6.42 6.64 4.99 5.84 8.32 5.68 7.61 -10.68%
DPS 2.40 2.40 3.00 3.20 3.60 4.80 2.49 -2.41%
NAPS 0.4454 0.4359 0.4253 0.4252 0.429 0.4077 0.4846 -5.45%
Adjusted Per Share Value based on latest NOSH - 388,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 80.35 78.59 57.93 61.08 76.84 68.53 56.70 26.08%
EPS 5.85 6.05 4.54 5.31 7.56 5.17 5.70 1.74%
DPS 2.18 2.18 2.73 2.91 3.28 4.37 1.87 10.73%
NAPS 0.4052 0.3966 0.3869 0.3868 0.3903 0.3709 0.3634 7.50%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.46 1.39 1.55 1.66 1.27 1.34 1.02 -
P/RPS 1.65 1.61 2.43 2.47 1.50 1.78 1.35 14.27%
P/EPS 22.72 20.89 31.07 28.45 15.28 23.56 13.41 41.98%
EY 4.40 4.79 3.22 3.52 6.55 4.24 7.46 -29.60%
DY 1.64 1.73 1.94 1.93 2.83 3.58 2.44 -23.21%
P/NAPS 3.28 3.19 3.64 3.90 2.96 3.29 2.10 34.50%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 09/02/18 23/11/17 22/08/17 29/05/17 20/02/17 24/11/16 15/08/16 -
Price 0.96 1.50 1.42 1.70 1.62 1.27 1.18 -
P/RPS 1.09 1.74 2.23 2.53 1.92 1.69 1.56 -21.20%
P/EPS 14.94 22.55 28.47 29.13 19.49 22.33 15.51 -2.45%
EY 6.69 4.44 3.51 3.43 5.13 4.48 6.45 2.45%
DY 2.50 1.60 2.11 1.88 2.22 3.78 2.11 11.93%
P/NAPS 2.16 3.44 3.34 4.00 3.78 3.12 2.43 -7.53%

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