[SALUTE] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -77.32%
YoY- -30.57%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 247,091 195,393 163,863 73,068 241,827 169,790 131,684 52.18%
PBT 25,333 22,430 21,442 7,638 32,899 22,643 21,979 9.94%
Tax -5,979 -5,450 -5,315 -2,121 -8,574 -5,830 -5,659 3.73%
NP 19,354 16,980 16,127 5,517 24,325 16,813 16,320 12.05%
-
NP to SH 19,354 16,980 16,127 5,517 24,325 16,813 16,320 12.05%
-
Tax Rate 23.60% 24.30% 24.79% 27.77% 26.06% 25.75% 25.75% -
Total Cost 227,737 178,413 147,736 67,551 217,502 152,977 115,364 57.43%
-
Net Worth 165,016 164,977 166,451 158,187 154,989 90,889 0 -
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 11,640 9,312 6,983 4,656 7,963 3,877 2,016 222.18%
Div Payout % 60.14% 54.84% 43.31% 84.39% 32.74% 23.06% 12.36% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 165,016 164,977 166,451 158,187 154,989 90,889 0 -
NOSH 388,000 388,000 388,000 388,000 319,830 310,202 310,266 16.08%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.83% 8.69% 9.84% 7.55% 10.06% 9.90% 12.39% -
ROE 11.73% 10.29% 9.69% 3.49% 15.69% 18.50% 0.00% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 63.68 50.36 42.23 18.83 75.61 54.74 42.44 31.09%
EPS 4.99 4.38 4.16 1.42 7.61 5.42 5.26 -3.45%
DPS 3.00 2.40 1.80 1.20 2.49 1.25 0.65 177.46%
NAPS 0.4253 0.4252 0.429 0.4077 0.4846 0.293 0.00 -
Adjusted Per Share Value based on latest NOSH - 388,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 57.93 45.81 38.42 17.13 56.70 39.81 30.88 52.16%
EPS 4.54 3.98 3.78 1.29 5.70 3.94 3.83 12.01%
DPS 2.73 2.18 1.64 1.09 1.87 0.91 0.47 223.47%
NAPS 0.3869 0.3868 0.3903 0.3709 0.3634 0.2131 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 - - -
Price 1.55 1.66 1.27 1.34 1.02 0.00 0.00 -
P/RPS 2.43 3.30 3.01 7.12 1.35 0.00 0.00 -
P/EPS 31.07 37.93 30.55 94.24 13.41 0.00 0.00 -
EY 3.22 2.64 3.27 1.06 7.46 0.00 0.00 -
DY 1.94 1.45 1.42 0.90 2.44 0.00 0.00 -
P/NAPS 3.64 3.90 2.96 3.29 2.10 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 29/05/17 20/02/17 24/11/16 15/08/16 27/07/16 - -
Price 1.42 1.70 1.62 1.27 1.18 1.23 0.00 -
P/RPS 2.23 3.38 3.84 6.74 1.56 2.25 0.00 -
P/EPS 28.47 38.85 38.98 89.32 15.51 22.69 0.00 -
EY 3.51 2.57 2.57 1.12 6.45 4.41 0.00 -
DY 2.11 1.41 1.11 0.94 2.11 1.02 0.00 -
P/NAPS 3.34 4.00 3.78 3.12 2.43 4.20 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