[SALUTE] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -33.95%
YoY- -27.26%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 207,166 226,864 261,474 292,520 342,706 335,196 247,091 -11.05%
PBT 8,538 12,076 15,097 21,897 33,176 34,200 25,333 -51.47%
Tax -1,876 -2,736 -3,735 -5,429 -8,242 -8,388 -5,979 -53.72%
NP 6,662 9,340 11,362 16,468 24,934 25,812 19,354 -50.78%
-
NP to SH 6,662 9,340 11,362 16,468 24,934 25,812 19,354 -50.78%
-
Tax Rate 21.97% 22.66% 24.74% 24.79% 24.84% 24.53% 23.60% -
Total Cost 200,504 217,524 250,112 276,052 317,772 309,384 227,737 -8.11%
-
Net Worth 165,429 167,072 167,072 170,370 172,815 169,129 165,016 0.16%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 9,309 9,312 9,312 9,311 9,312 9,312 11,640 -13.80%
Div Payout % 139.73% 99.70% 81.96% 56.55% 37.35% 36.08% 60.14% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 165,429 167,072 167,072 170,370 172,815 169,129 165,016 0.16%
NOSH 388,000 388,000 388,000 388,000 388,000 388,000 388,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 3.22% 4.12% 4.35% 5.63% 7.28% 7.70% 7.83% -
ROE 4.03% 5.59% 6.80% 9.67% 14.43% 15.26% 11.73% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 53.41 58.47 67.39 75.39 88.33 86.39 63.68 -11.03%
EPS 1.72 2.40 2.93 4.24 6.42 6.64 4.99 -50.74%
DPS 2.40 2.40 2.40 2.40 2.40 2.40 3.00 -13.78%
NAPS 0.4265 0.4306 0.4306 0.4391 0.4454 0.4359 0.4253 0.18%
Adjusted Per Share Value based on latest NOSH - 388,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 49.02 53.68 61.88 69.22 81.10 79.32 58.47 -11.05%
EPS 1.58 2.21 2.69 3.90 5.90 6.11 4.58 -50.71%
DPS 2.20 2.20 2.20 2.20 2.20 2.20 2.75 -13.78%
NAPS 0.3915 0.3954 0.3954 0.4032 0.4089 0.4002 0.3905 0.17%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.41 0.63 0.58 0.67 1.46 1.39 1.55 -
P/RPS 0.77 1.08 0.86 0.89 1.65 1.61 2.43 -53.42%
P/EPS 23.87 26.17 19.81 15.79 22.72 20.89 31.07 -16.07%
EY 4.19 3.82 5.05 6.33 4.40 4.79 3.22 19.13%
DY 5.85 3.81 4.14 3.58 1.64 1.73 1.94 108.30%
P/NAPS 0.96 1.46 1.35 1.53 3.28 3.19 3.64 -58.77%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 26/11/18 28/08/18 22/05/18 09/02/18 23/11/17 22/08/17 -
Price 0.405 0.515 0.625 0.55 0.96 1.50 1.42 -
P/RPS 0.76 0.88 0.93 0.73 1.09 1.74 2.23 -51.11%
P/EPS 23.58 21.39 21.34 12.96 14.94 22.55 28.47 -11.77%
EY 4.24 4.67 4.69 7.72 6.69 4.44 3.51 13.38%
DY 5.93 4.66 3.84 4.36 2.50 1.60 2.11 98.77%
P/NAPS 0.95 1.20 1.45 1.25 2.16 3.44 3.34 -56.65%

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