[SALUTE] QoQ TTM Result on 30-Sep-2017 [#1]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 4.84%
YoY- -7.33%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 261,474 271,088 254,581 257,822 247,091 267,430 274,006 -3.08%
PBT 15,097 19,326 20,479 26,245 25,333 32,686 32,362 -39.93%
Tax -3,735 -4,601 -4,785 -5,955 -5,979 -8,194 -8,230 -41.02%
NP 11,362 14,725 15,694 20,290 19,354 24,492 24,132 -39.56%
-
NP to SH 11,362 14,725 15,694 20,290 19,354 24,492 24,132 -39.56%
-
Tax Rate 24.74% 23.81% 23.37% 22.69% 23.60% 25.07% 25.43% -
Total Cost 250,112 256,363 238,887 237,532 227,737 242,938 249,874 0.06%
-
Net Worth 167,072 170,370 172,815 169,129 165,016 164,977 166,451 0.24%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 9,312 9,312 9,312 9,312 9,312 8,902 8,423 6.93%
Div Payout % 81.96% 63.24% 59.33% 45.89% 48.11% 36.35% 34.91% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 167,072 170,370 172,815 169,129 165,016 164,977 166,451 0.24%
NOSH 388,000 388,000 388,000 388,000 388,000 388,000 388,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.35% 5.43% 6.16% 7.87% 7.83% 9.16% 8.81% -
ROE 6.80% 8.64% 9.08% 12.00% 11.73% 14.85% 14.50% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 67.39 69.87 65.61 66.45 63.68 68.93 70.62 -3.08%
EPS 2.93 3.80 4.04 5.23 4.99 6.31 6.22 -39.54%
DPS 2.40 2.40 2.40 2.40 2.40 2.29 2.17 6.96%
NAPS 0.4306 0.4391 0.4454 0.4359 0.4253 0.4252 0.429 0.24%
Adjusted Per Share Value based on latest NOSH - 388,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 61.31 63.56 59.69 60.45 57.93 62.70 64.25 -3.08%
EPS 2.66 3.45 3.68 4.76 4.54 5.74 5.66 -39.63%
DPS 2.18 2.18 2.18 2.18 2.18 2.09 1.98 6.64%
NAPS 0.3917 0.3995 0.4052 0.3966 0.3869 0.3868 0.3903 0.23%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.58 0.67 1.46 1.39 1.55 1.66 1.27 -
P/RPS 0.86 0.96 2.23 2.09 2.43 2.41 1.80 -38.96%
P/EPS 19.81 17.65 36.10 26.58 31.07 26.30 20.42 -2.00%
EY 5.05 5.66 2.77 3.76 3.22 3.80 4.90 2.03%
DY 4.14 3.58 1.64 1.73 1.55 1.38 1.71 80.59%
P/NAPS 1.35 1.53 3.28 3.19 3.64 3.90 2.96 -40.83%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 22/05/18 09/02/18 23/11/17 22/08/17 29/05/17 20/02/17 -
Price 0.625 0.55 0.96 1.50 1.42 1.70 1.62 -
P/RPS 0.93 0.79 1.46 2.26 2.23 2.47 2.29 -45.25%
P/EPS 21.34 14.49 23.73 28.68 28.47 26.93 26.05 -12.48%
EY 4.69 6.90 4.21 3.49 3.51 3.71 3.84 14.30%
DY 3.84 4.36 2.50 1.60 1.69 1.35 1.34 102.14%
P/NAPS 1.45 1.25 2.16 3.44 3.34 4.00 3.78 -47.29%

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