[SALUTE] QoQ Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 192.31%
YoY- -1.18%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 83,799 247,091 195,393 163,863 73,068 241,827 169,790 -37.52%
PBT 8,550 25,333 22,430 21,442 7,638 32,899 22,643 -47.72%
Tax -2,097 -5,979 -5,450 -5,315 -2,121 -8,574 -5,830 -49.39%
NP 6,453 19,354 16,980 16,127 5,517 24,325 16,813 -47.15%
-
NP to SH 6,453 19,354 16,980 16,127 5,517 24,325 16,813 -47.15%
-
Tax Rate 24.53% 23.60% 24.30% 24.79% 27.77% 26.06% 25.75% -
Total Cost 77,346 227,737 178,413 147,736 67,551 217,502 152,977 -36.50%
-
Net Worth 169,129 165,016 164,977 166,451 158,187 154,989 90,889 51.23%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 2,328 11,640 9,312 6,983 4,656 7,963 3,877 -28.80%
Div Payout % 36.08% 60.14% 54.84% 43.31% 84.39% 32.74% 23.06% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 169,129 165,016 164,977 166,451 158,187 154,989 90,889 51.23%
NOSH 388,000 388,000 388,000 388,000 388,000 319,830 310,202 16.07%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.70% 7.83% 8.69% 9.84% 7.55% 10.06% 9.90% -
ROE 3.82% 11.73% 10.29% 9.69% 3.49% 15.69% 18.50% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 21.60 63.68 50.36 42.23 18.83 75.61 54.74 -46.17%
EPS 1.66 4.99 4.38 4.16 1.42 7.61 5.42 -54.53%
DPS 0.60 3.00 2.40 1.80 1.20 2.49 1.25 -38.66%
NAPS 0.4359 0.4253 0.4252 0.429 0.4077 0.4846 0.293 30.28%
Adjusted Per Share Value based on latest NOSH - 388,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 19.83 58.47 46.24 38.78 17.29 57.23 40.18 -37.52%
EPS 1.53 4.58 4.02 3.82 1.31 5.76 3.98 -47.09%
DPS 0.55 2.75 2.20 1.65 1.10 1.88 0.92 -29.01%
NAPS 0.4002 0.3905 0.3904 0.3939 0.3743 0.3668 0.2151 51.21%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 - -
Price 1.39 1.55 1.66 1.27 1.34 1.02 0.00 -
P/RPS 6.44 2.43 3.30 3.01 7.12 1.35 0.00 -
P/EPS 83.58 31.07 37.93 30.55 94.24 13.41 0.00 -
EY 1.20 3.22 2.64 3.27 1.06 7.46 0.00 -
DY 0.43 1.94 1.45 1.42 0.90 2.44 0.00 -
P/NAPS 3.19 3.64 3.90 2.96 3.29 2.10 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 22/08/17 29/05/17 20/02/17 24/11/16 15/08/16 27/07/16 -
Price 1.50 1.42 1.70 1.62 1.27 1.18 1.23 -
P/RPS 6.95 2.23 3.38 3.84 6.74 1.56 2.25 111.95%
P/EPS 90.19 28.47 38.85 38.98 89.32 15.51 22.69 150.71%
EY 1.11 3.51 2.57 2.57 1.12 6.45 4.41 -60.10%
DY 0.40 2.11 1.41 1.11 0.94 2.11 1.02 -46.39%
P/NAPS 3.44 3.34 4.00 3.78 3.12 2.43 4.20 -12.44%

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