[SALUTE] QoQ Cumulative 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- 5.29%
YoY- 0.99%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 171,353 83,799 247,091 195,393 163,863 73,068 241,827 -20.47%
PBT 16,588 8,550 25,333 22,430 21,442 7,638 32,899 -36.57%
Tax -4,121 -2,097 -5,979 -5,450 -5,315 -2,121 -8,574 -38.55%
NP 12,467 6,453 19,354 16,980 16,127 5,517 24,325 -35.87%
-
NP to SH 12,467 6,453 19,354 16,980 16,127 5,517 24,325 -35.87%
-
Tax Rate 24.84% 24.53% 23.60% 24.30% 24.79% 27.77% 26.06% -
Total Cost 158,886 77,346 227,737 178,413 147,736 67,551 217,502 -18.84%
-
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 4,656 2,328 11,640 9,312 6,983 4,656 7,963 -30.00%
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 7.21% 3.82% 11.73% 10.29% 9.69% 3.49% 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 44.16 21.60 63.68 50.36 42.23 18.83 75.61 -30.06%
EPS 3.21 1.66 4.99 4.38 4.16 1.42 7.61 -43.66%
DPS 1.20 0.60 3.00 2.40 1.80 1.20 2.49 -38.44%
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 40.55 19.83 58.47 46.24 38.78 17.29 57.23 -20.47%
EPS 2.95 1.53 4.58 4.02 3.82 1.31 5.76 -35.90%
DPS 1.10 0.55 2.75 2.20 1.65 1.10 1.88 -29.97%
NAPS 0.4089 0.4002 0.3905 0.3904 0.3939 0.3743 0.3668 7.49%
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 3.31 6.44 2.43 3.30 3.01 7.12 1.35 81.53%
P/EPS 45.44 83.58 31.07 37.93 30.55 94.24 13.41 125.09%
EY 2.20 1.20 3.22 2.64 3.27 1.06 7.46 -55.59%
DY 0.82 0.43 1.94 1.45 1.42 0.90 2.44 -51.56%
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 2.17 6.95 2.23 3.38 3.84 6.74 1.56 24.53%
P/EPS 29.88 90.19 28.47 38.85 38.98 89.32 15.51 54.64%
EY 3.35 1.11 3.51 2.57 2.57 1.12 6.45 -35.30%
DY 1.25 0.40 2.11 1.41 1.11 0.94 2.11 -29.39%
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