[SALUTE] QoQ TTM 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- 10.21%
YoY- -30.21%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 257,822 247,091 267,430 274,006 251,208 241,827 215,502 12.68%
PBT 26,245 25,333 32,686 32,362 30,113 32,899 30,877 -10.26%
Tax -5,955 -5,979 -8,194 -8,230 -8,217 -8,574 1,498 -
NP 20,290 19,354 24,492 24,132 21,896 24,325 32,375 -26.74%
-
NP to SH 20,290 19,354 24,492 24,132 21,896 24,325 32,375 -26.74%
-
Tax Rate 22.69% 23.60% 25.07% 25.43% 27.29% 26.06% -4.85% -
Total Cost 237,532 227,737 242,938 249,874 229,312 217,502 183,127 18.91%
-
Net Worth 169,129 165,016 164,977 166,451 158,187 127,740 90,280 51.90%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 9,312 9,312 8,902 8,423 8,111 5,783 3,864 79.65%
Div Payout % 45.89% 48.11% 36.35% 34.91% 37.05% 23.78% 11.94% -
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 169,129 165,016 164,977 166,451 158,187 127,740 90,280 51.90%
NOSH 388,000 388,000 388,000 388,000 388,000 319,830 308,125 16.59%
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 7.87% 7.83% 9.16% 8.81% 8.72% 10.06% 15.02% -
ROE 12.00% 11.73% 14.85% 14.50% 13.84% 19.04% 35.86% -
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 66.45 63.68 68.93 70.62 64.74 75.61 69.94 -3.35%
EPS 5.23 4.99 6.31 6.22 5.64 7.61 10.51 -37.17%
DPS 2.40 2.40 2.29 2.17 2.09 1.81 1.25 54.41%
NAPS 0.4359 0.4253 0.4252 0.429 0.4077 0.3994 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 61.01 58.47 63.28 64.84 59.45 57.23 51.00 12.67%
EPS 4.80 4.58 5.80 5.71 5.18 5.76 7.66 -26.75%
DPS 2.20 2.20 2.11 1.99 1.92 1.37 0.91 80.03%
NAPS 0.4002 0.3905 0.3904 0.3939 0.3743 0.3023 0.2136 51.92%
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 2.09 2.43 2.41 1.80 2.07 1.35 0.00 -
P/EPS 26.58 31.07 26.30 20.42 23.74 13.41 0.00 -
EY 3.76 3.22 3.80 4.90 4.21 7.46 0.00 -
DY 1.73 1.55 1.38 1.71 1.56 1.77 0.00 -
P/NAPS 3.19 3.64 3.90 2.96 3.29 2.55 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 - - - -
Price 1.50 1.42 1.70 1.62 0.00 0.00 0.00 -
P/RPS 2.26 2.23 2.47 2.29 0.00 0.00 0.00 -
P/EPS 28.68 28.47 26.93 26.05 0.00 0.00 0.00 -
EY 3.49 3.51 3.71 3.84 0.00 0.00 0.00 -
DY 1.60 1.69 1.35 1.34 0.00 0.00 0.00 -
P/NAPS 3.44 3.34 4.00 3.78 0.00 0.00 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